[YFG] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -0.21%
YoY- 14.14%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 193,172 237,907 218,234 220,404 223,648 187,699 155,242 15.67%
PBT 6,076 17,398 16,106 17,484 16,752 20,745 17,410 -50.39%
Tax -1,808 -4,471 -5,004 -5,342 -4,584 -6,531 -6,484 -57.28%
NP 4,268 12,927 11,102 12,142 12,168 14,214 10,926 -46.53%
-
NP to SH 4,268 12,927 11,102 12,142 12,168 14,214 10,926 -46.53%
-
Tax Rate 29.76% 25.70% 31.07% 30.55% 27.36% 31.48% 37.24% -
Total Cost 188,904 224,980 207,132 208,262 211,480 173,485 144,316 19.64%
-
Net Worth 84,248 63,770 79,793 80,003 77,487 62,339 55,034 32.79%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 3,616 - - - - -
Div Payout % - - 32.57% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 84,248 63,770 79,793 80,003 77,487 62,339 55,034 32.79%
NOSH 63,136 48,114 45,206 45,204 45,200 37,583 35,051 47.98%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.21% 5.43% 5.09% 5.51% 5.44% 7.57% 7.04% -
ROE 5.07% 20.27% 13.91% 15.18% 15.70% 22.80% 19.85% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 305.96 494.46 482.75 487.57 494.79 499.42 442.90 -21.83%
EPS 6.76 20.43 24.56 26.86 26.92 37.82 31.17 -63.86%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.3344 1.3254 1.7651 1.7698 1.7143 1.6587 1.5701 -10.26%
Adjusted Per Share Value based on latest NOSH - 45,208
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.72 39.06 35.83 36.19 36.72 30.82 25.49 15.67%
EPS 0.70 2.12 1.82 1.99 2.00 2.33 1.79 -46.49%
DPS 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
NAPS 0.1383 0.1047 0.131 0.1314 0.1272 0.1024 0.0904 32.73%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.62 0.41 0.45 0.43 0.38 0.40 0.39 -
P/RPS 0.20 0.08 0.09 0.09 0.08 0.08 0.09 70.20%
P/EPS 9.17 1.53 1.83 1.60 1.41 1.06 1.25 277.09%
EY 10.90 65.53 54.58 62.47 70.84 94.55 79.93 -73.47%
DY 0.00 0.00 17.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.31 0.25 0.24 0.22 0.24 0.25 50.10%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 27/05/03 27/02/03 27/11/02 28/08/02 22/05/02 -
Price 0.61 0.55 0.35 0.46 0.44 0.41 0.40 -
P/RPS 0.20 0.11 0.07 0.09 0.09 0.08 0.09 70.20%
P/EPS 9.02 2.05 1.43 1.71 1.63 1.08 1.28 267.12%
EY 11.08 48.85 70.17 58.39 61.18 92.24 77.93 -72.72%
DY 0.00 0.00 22.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.20 0.26 0.26 0.25 0.25 50.10%

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