[YFG] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[YFG] YFG BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -8.56%
YoY- 1.61%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 208,282 193,172 237,907 218,234 220,404 223,648 187,699 7.16%
PBT 3,596 6,076 17,398 16,106 17,484 16,752 20,745 -68.81%
Tax -1,292 -1,808 -4,471 -5,004 -5,342 -4,584 -6,531 -65.94%
NP 2,304 4,268 12,927 11,102 12,142 12,168 14,214 -70.17%
-
NP to SH 2,304 4,268 12,927 11,102 12,142 12,168 14,214 -70.17%
-
Tax Rate 35.93% 29.76% 25.70% 31.07% 30.55% 27.36% 31.48% -
Total Cost 205,978 188,904 224,980 207,132 208,262 211,480 173,485 12.09%
-
Net Worth 92,305 84,248 63,770 79,793 80,003 77,487 62,339 29.81%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 3,616 - - - -
Div Payout % - - - 32.57% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 92,305 84,248 63,770 79,793 80,003 77,487 62,339 29.81%
NOSH 63,296 63,136 48,114 45,206 45,204 45,200 37,583 41.42%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.11% 2.21% 5.43% 5.09% 5.51% 5.44% 7.57% -
ROE 2.50% 5.07% 20.27% 13.91% 15.18% 15.70% 22.80% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 329.06 305.96 494.46 482.75 487.57 494.79 499.42 -24.22%
EPS 3.64 6.76 20.43 24.56 26.86 26.92 37.82 -78.90%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.4583 1.3344 1.3254 1.7651 1.7698 1.7143 1.6587 -8.20%
Adjusted Per Share Value based on latest NOSH - 45,210
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.20 31.72 39.06 35.83 36.19 36.72 30.82 7.16%
EPS 0.38 0.70 2.12 1.82 1.99 2.00 2.33 -70.05%
DPS 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
NAPS 0.1516 0.1383 0.1047 0.131 0.1314 0.1272 0.1024 29.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.76 0.62 0.41 0.45 0.43 0.38 0.40 -
P/RPS 0.23 0.20 0.08 0.09 0.09 0.08 0.08 101.80%
P/EPS 20.88 9.17 1.53 1.83 1.60 1.41 1.06 625.42%
EY 4.79 10.90 65.53 54.58 62.47 70.84 94.55 -86.23%
DY 0.00 0.00 0.00 17.78 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.31 0.25 0.24 0.22 0.24 67.20%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 20/11/03 29/08/03 27/05/03 27/02/03 27/11/02 28/08/02 -
Price 0.96 0.61 0.55 0.35 0.46 0.44 0.41 -
P/RPS 0.29 0.20 0.11 0.07 0.09 0.09 0.08 135.42%
P/EPS 26.37 9.02 2.05 1.43 1.71 1.63 1.08 736.75%
EY 3.79 11.08 48.85 70.17 58.39 61.18 92.24 -88.02%
DY 0.00 0.00 0.00 22.86 0.00 0.00 0.00 -
P/NAPS 0.66 0.46 0.41 0.20 0.26 0.26 0.25 90.67%

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