[YONGTAI] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 376.61%
YoY- -7.92%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 16,240 17,940 36,842 38,842 28,988 66,463 64,446 -60.00%
PBT 4,084 1,909 5,298 4,496 3,828 3,167 3,909 2.95%
Tax -2,972 1,758 -3,561 -3,124 -4,324 4,559 -2,482 12.72%
NP 1,112 3,667 1,737 1,372 -496 7,726 1,426 -15.24%
-
NP to SH 1,112 3,667 1,737 1,372 -496 7,726 1,426 -15.24%
-
Tax Rate 72.77% -92.09% 67.21% 69.48% 112.96% -143.95% 63.49% -
Total Cost 15,128 14,273 35,105 37,470 29,484 58,737 63,020 -61.27%
-
Net Worth 88,189 88,358 85,258 84,553 80,599 21,994 16,831 200.76%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 88,189 88,358 85,258 84,553 80,599 21,994 16,831 200.76%
NOSH 160,344 160,652 160,864 159,534 155,000 41,498 40,074 151.39%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.85% 20.44% 4.72% 3.53% -1.71% 11.62% 2.21% -
ROE 1.26% 4.15% 2.04% 1.62% -0.62% 35.13% 8.48% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.13 11.17 22.90 24.35 18.70 160.16 160.82 -84.08%
EPS 0.68 2.28 1.08 0.86 -0.32 18.62 3.56 -66.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.53 0.53 0.52 0.53 0.42 19.63%
Adjusted Per Share Value based on latest NOSH - 158,823
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.79 4.18 8.59 9.06 6.76 15.50 15.03 -59.98%
EPS 0.26 0.86 0.41 0.32 -0.12 1.80 0.33 -14.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2057 0.2061 0.1989 0.1972 0.188 0.0513 0.0393 200.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.11 0.98 0.835 0.745 0.55 0.465 0.595 -
P/RPS 10.96 8.78 3.65 3.06 2.94 0.29 0.37 851.46%
P/EPS 160.06 42.93 77.31 86.63 -171.88 2.50 16.71 349.17%
EY 0.62 2.33 1.29 1.15 -0.58 40.04 5.98 -77.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.78 1.58 1.41 1.06 0.88 1.42 26.40%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 19/05/16 22/02/16 23/11/15 27/08/15 28/05/15 -
Price 1.19 1.10 0.895 0.81 0.775 0.46 0.635 -
P/RPS 11.75 9.85 3.91 3.33 4.14 0.29 0.39 862.25%
P/EPS 171.59 48.19 82.87 94.19 -242.19 2.47 17.84 350.40%
EY 0.58 2.08 1.21 1.06 -0.41 40.47 5.61 -77.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.00 1.69 1.53 1.49 0.87 1.51 26.87%

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