[Y&G] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 671.5%
YoY- 244.99%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 75,420 52,033 58,758 50,612 39,290 33,257 26,966 98.13%
PBT 14,836 7,898 10,812 8,140 3,199 2,077 436 943.34%
Tax -6,661 -2,533 -2,896 -2,188 -2,417 -2,294 -2,276 104.20%
NP 8,175 5,365 7,916 5,952 782 -217 -1,840 -
-
NP to SH 8,166 5,362 7,916 5,956 772 -216 -1,840 -
-
Tax Rate 44.90% 32.07% 26.79% 26.88% 75.55% 110.45% 522.02% -
Total Cost 67,245 46,668 50,842 44,660 38,508 33,474 28,806 75.70%
-
Net Worth 301,500 299,315 297,130 294,945 294,945 292,760 292,760 1.97%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 301,500 299,315 297,130 294,945 294,945 292,760 292,760 1.97%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.84% 10.31% 13.47% 11.76% 1.99% -0.65% -6.82% -
ROE 2.71% 1.79% 2.66% 2.02% 0.26% -0.07% -0.63% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 34.52 23.82 26.89 23.17 17.98 15.22 12.34 98.16%
EPS 3.74 2.45 3.62 2.72 0.35 -0.09 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 1.36 1.35 1.35 1.34 1.34 1.97%
Adjusted Per Share Value based on latest NOSH - 218,478
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 34.41 23.74 26.81 23.09 17.93 15.18 12.30 98.17%
EPS 3.73 2.45 3.61 2.72 0.35 -0.10 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3758 1.3658 1.3558 1.3458 1.3458 1.3359 1.3359 1.97%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.28 1.32 0.815 0.60 0.56 0.62 0.64 -
P/RPS 3.71 5.54 3.03 2.59 3.11 4.07 5.19 -20.00%
P/EPS 34.25 53.78 22.49 22.01 158.48 -627.11 -75.99 -
EY 2.92 1.86 4.45 4.54 0.63 -0.16 -1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 0.60 0.44 0.41 0.46 0.48 55.22%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 28/09/21 31/05/21 30/03/21 26/11/20 27/08/20 -
Price 1.04 1.49 1.21 0.93 0.60 0.51 0.64 -
P/RPS 3.01 6.26 4.50 4.01 3.34 3.35 5.19 -30.38%
P/EPS 27.82 60.70 33.40 34.11 169.80 -515.85 -75.99 -
EY 3.59 1.65 2.99 2.93 0.59 -0.19 -1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.09 0.89 0.69 0.44 0.38 0.48 34.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment