[YONGTAI] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -4.25%
YoY- 155.99%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 38,842 28,988 66,463 64,446 65,282 68,832 48,461 -13.67%
PBT 4,496 3,828 3,167 3,909 5,360 12,468 -2,913 -
Tax -3,124 -4,324 4,559 -2,482 -3,870 -3,436 -4,362 -19.90%
NP 1,372 -496 7,726 1,426 1,490 9,032 -7,275 -
-
NP to SH 1,372 -496 7,726 1,426 1,490 9,032 -7,273 -
-
Tax Rate 69.48% 112.96% -143.95% 63.49% 72.20% 27.56% - -
Total Cost 37,470 29,484 58,737 63,020 63,792 59,800 55,736 -23.20%
-
Net Worth 84,553 80,599 21,994 16,831 16,422 18,047 15,643 207.04%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 84,553 80,599 21,994 16,831 16,422 18,047 15,643 207.04%
NOSH 159,534 155,000 41,498 40,074 40,053 40,106 40,110 150.40%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.53% -1.71% 11.62% 2.21% 2.28% 13.12% -15.01% -
ROE 1.62% -0.62% 35.13% 8.48% 9.07% 50.04% -46.49% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.35 18.70 160.16 160.82 162.99 171.62 120.82 -65.52%
EPS 0.86 -0.32 18.62 3.56 3.72 22.52 -17.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.53 0.42 0.41 0.45 0.39 22.62%
Adjusted Per Share Value based on latest NOSH - 40,123
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.06 6.76 15.50 15.03 15.23 16.05 11.30 -13.66%
EPS 0.32 -0.12 1.80 0.33 0.35 2.11 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1972 0.188 0.0513 0.0393 0.0383 0.0421 0.0365 206.95%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.745 0.55 0.465 0.595 0.75 1.08 1.16 -
P/RPS 3.06 2.94 0.29 0.37 0.46 0.63 0.96 116.13%
P/EPS 86.63 -171.88 2.50 16.71 20.16 4.80 -6.40 -
EY 1.15 -0.58 40.04 5.98 4.96 20.85 -15.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.06 0.88 1.42 1.83 2.40 2.97 -39.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 23/11/15 27/08/15 28/05/15 16/02/15 24/11/14 28/08/14 -
Price 0.81 0.775 0.46 0.635 0.63 1.05 1.22 -
P/RPS 3.33 4.14 0.29 0.39 0.39 0.61 1.01 121.04%
P/EPS 94.19 -242.19 2.47 17.84 16.94 4.66 -6.73 -
EY 1.06 -0.41 40.47 5.61 5.90 21.45 -14.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.49 0.87 1.51 1.54 2.33 3.13 -37.86%

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