[Y&G] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 62.58%
YoY- 654.31%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 27,055 158,926 117,544 78,936 33,161 52,420 22,170 14.18%
PBT 2,436 8,403 7,077 5,467 2,475 8,037 1,367 46.93%
Tax -809 -3,513 -3,056 -2,578 -698 -1,376 -472 43.17%
NP 1,627 4,890 4,021 2,889 1,777 6,661 895 48.89%
-
NP to SH 1,627 4,902 4,021 2,889 1,777 6,674 895 48.89%
-
Tax Rate 33.21% 41.81% 43.18% 47.16% 28.20% 17.12% 34.53% -
Total Cost 25,428 154,036 113,523 76,047 31,384 45,759 21,275 12.61%
-
Net Worth 170,794 169,365 167,926 165,963 166,883 50,905 16,877 367.20%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 170,794 169,365 167,926 165,963 166,883 50,905 16,877 367.20%
NOSH 153,869 153,968 154,061 153,670 154,521 48,023 51,142 108.26%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.01% 3.08% 3.42% 3.66% 5.36% 12.71% 4.04% -
ROE 0.95% 2.89% 2.39% 1.74% 1.06% 13.11% 5.30% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.58 103.22 76.30 51.37 21.46 109.15 43.35 -45.18%
EPS 1.06 3.19 2.61 1.88 1.15 8.70 1.75 -28.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.09 1.08 1.08 1.06 0.33 124.32%
Adjusted Per Share Value based on latest NOSH - 154,444
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.38 72.74 53.80 36.13 15.18 23.99 10.15 14.14%
EPS 0.74 2.24 1.84 1.32 0.81 3.05 0.41 48.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7817 0.7752 0.7686 0.7596 0.7638 0.233 0.0772 367.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.42 0.89 0.60 0.58 0.70 0.75 0.16 -
P/RPS 2.39 0.86 0.79 1.13 3.26 0.69 0.37 246.44%
P/EPS 39.72 27.95 22.99 30.85 60.87 5.40 9.14 166.06%
EY 2.52 3.58 4.35 3.24 1.64 18.53 10.94 -62.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.81 0.55 0.54 0.65 0.71 0.48 -14.40%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 19/11/12 17/08/12 28/05/12 27/02/12 27/10/11 -
Price 0.50 0.89 0.89 0.43 0.63 0.68 0.125 -
P/RPS 2.84 0.86 1.17 0.84 2.94 0.62 0.29 357.09%
P/EPS 47.29 27.95 34.10 22.87 54.78 4.89 7.14 252.27%
EY 2.11 3.58 2.93 4.37 1.83 20.44 14.00 -71.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.81 0.82 0.40 0.58 0.64 0.38 11.92%

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