[Y&G] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 55.1%
YoY- 298.45%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 21,306 165,626 157,223 128,538 91,110 109,403 69,105 -54.32%
PBT 4,049 38,743 37,802 28,889 19,168 20,545 11,605 -50.40%
Tax -1,309 -9,623 -10,177 -7,352 -5,191 -4,948 -3,098 -43.66%
NP 2,740 29,120 27,625 21,537 13,977 15,597 8,507 -52.98%
-
NP to SH 2,739 28,906 27,423 21,321 13,747 15,733 8,600 -53.33%
-
Tax Rate 32.33% 24.84% 26.92% 25.45% 27.08% 24.08% 26.70% -
Total Cost 18,566 136,506 129,598 107,001 77,133 93,806 60,598 -54.52%
-
Net Worth 269,168 263,187 263,187 257,288 259,199 237,634 184,642 28.53%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 9,969 9,969 9,969 19,944 9,969 9,210 - -
Div Payout % 363.97% 34.49% 36.35% 93.55% 72.52% 58.54% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 269,168 263,187 263,187 257,288 259,199 237,634 184,642 28.53%
NOSH 199,384 199,384 199,384 199,448 199,384 199,384 153,869 18.83%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.86% 17.58% 17.57% 16.76% 15.34% 14.26% 12.31% -
ROE 1.02% 10.98% 10.42% 8.29% 5.30% 6.62% 4.66% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.69 83.07 78.85 64.45 45.70 59.39 44.91 -61.55%
EPS 1.37 14.50 13.75 10.69 6.89 9.74 5.59 -60.80%
DPS 5.00 5.00 5.00 10.00 5.00 5.00 0.00 -
NAPS 1.35 1.32 1.32 1.29 1.30 1.29 1.20 8.16%
Adjusted Per Share Value based on latest NOSH - 199,384
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.75 75.81 71.96 58.83 41.70 50.07 31.63 -54.33%
EPS 1.25 13.23 12.55 9.76 6.29 7.20 3.94 -53.45%
DPS 4.56 4.56 4.56 9.13 4.56 4.22 0.00 -
NAPS 1.232 1.2046 1.2046 1.1776 1.1864 1.0877 0.8451 28.53%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.14 1.21 1.44 1.50 0.90 0.90 0.83 -
P/RPS 10.67 1.46 1.83 2.33 1.97 1.52 1.85 221.26%
P/EPS 82.99 8.35 10.47 14.03 13.05 10.54 14.85 214.59%
EY 1.21 11.98 9.55 7.13 7.66 9.49 6.73 -68.11%
DY 4.39 4.13 3.47 6.67 5.56 5.56 0.00 -
P/NAPS 0.84 0.92 1.09 1.16 0.69 0.70 0.69 13.99%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 25/11/15 19/08/15 28/05/15 17/02/15 28/11/14 -
Price 1.00 1.19 1.20 1.48 0.78 1.00 0.90 -
P/RPS 9.36 1.43 1.52 2.30 1.71 1.68 2.00 179.52%
P/EPS 72.79 8.21 8.72 13.84 11.31 11.71 16.10 173.16%
EY 1.37 12.18 11.46 7.22 8.84 8.54 6.21 -63.45%
DY 5.00 4.20 4.17 6.76 6.41 5.00 0.00 -
P/NAPS 0.74 0.90 0.91 1.15 0.60 0.78 0.75 -0.89%

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