[YONGTAI] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 414.57%
YoY- 317.06%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 106,124 87,612 27,162 14,146 16,240 17,940 36,842 102.31%
PBT 16,036 18,349 5,202 5,926 4,084 1,909 5,298 109.10%
Tax -5,248 -11,760 -994 -204 -2,972 1,758 -3,561 29.47%
NP 10,788 6,589 4,208 5,722 1,112 3,667 1,737 237.50%
-
NP to SH 10,788 6,589 4,208 5,722 1,112 3,667 1,737 237.50%
-
Tax Rate 32.73% 64.09% 19.11% 3.44% 72.77% -92.09% 67.21% -
Total Cost 95,336 81,023 22,954 8,424 15,128 14,273 35,105 94.53%
-
Net Worth 487,199 360,285 318,469 155,248 88,189 88,358 85,258 219.29%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 487,199 360,285 318,469 155,248 88,189 88,358 85,258 219.29%
NOSH 434,999 324,581 286,909 221,782 160,344 160,652 160,864 93.97%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.17% 7.52% 15.49% 40.45% 6.85% 20.44% 4.72% -
ROE 2.21% 1.83% 1.32% 3.69% 1.26% 4.15% 2.04% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.40 26.99 9.47 6.38 10.13 11.17 22.90 4.31%
EPS 2.48 2.03 1.47 2.58 0.68 2.28 1.08 73.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.11 0.70 0.55 0.55 0.53 64.60%
Adjusted Per Share Value based on latest NOSH - 283,846
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.75 20.43 6.34 3.30 3.79 4.18 8.59 102.35%
EPS 2.52 1.54 0.98 1.33 0.26 0.86 0.41 235.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1364 0.8403 0.7428 0.3621 0.2057 0.2061 0.1989 219.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.63 1.39 1.47 1.26 1.11 0.98 0.835 -
P/RPS 6.68 5.15 15.53 19.75 10.96 8.78 3.65 49.56%
P/EPS 65.73 68.47 100.23 48.84 160.06 42.93 77.31 -10.24%
EY 1.52 1.46 1.00 2.05 0.62 2.33 1.29 11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.25 1.32 1.80 2.02 1.78 1.58 -5.12%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 24/08/17 29/05/17 27/02/17 25/11/16 29/08/16 19/05/16 -
Price 1.52 1.43 1.45 1.43 1.19 1.10 0.895 -
P/RPS 6.23 5.30 15.32 22.42 11.75 9.85 3.91 36.38%
P/EPS 61.29 70.44 98.86 55.43 171.59 48.19 82.87 -18.20%
EY 1.63 1.42 1.01 1.80 0.58 2.08 1.21 21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.29 1.31 2.04 2.16 2.00 1.69 -13.47%

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