[Y&G] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 60.72%
YoY- 87.57%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 128,538 91,110 109,403 69,105 45,184 23,010 109,880 11.05%
PBT 28,889 19,168 20,545 11,605 7,406 3,756 10,337 98.78%
Tax -7,352 -5,191 -4,948 -3,098 -2,105 -1,027 -2,406 111.00%
NP 21,537 13,977 15,597 8,507 5,301 2,729 7,931 94.99%
-
NP to SH 21,321 13,747 15,733 8,600 5,351 2,729 7,972 93.02%
-
Tax Rate 25.45% 27.08% 24.08% 26.70% 28.42% 27.34% 23.28% -
Total Cost 107,001 77,133 93,806 60,598 39,883 20,281 101,949 3.28%
-
Net Worth 257,288 259,199 237,634 184,642 181,565 180,026 176,949 28.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,944 9,969 9,210 - - - - -
Div Payout % 93.55% 72.52% 58.54% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 257,288 259,199 237,634 184,642 181,565 180,026 176,949 28.43%
NOSH 199,448 199,384 199,384 153,869 153,869 153,869 153,869 18.93%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.76% 15.34% 14.26% 12.31% 11.73% 11.86% 7.22% -
ROE 8.29% 5.30% 6.62% 4.66% 2.95% 1.52% 4.51% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 64.45 45.70 59.39 44.91 29.37 14.95 71.41 -6.62%
EPS 10.69 6.89 9.74 5.59 3.48 1.77 5.18 62.30%
DPS 10.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.29 1.20 1.18 1.17 1.15 7.98%
Adjusted Per Share Value based on latest NOSH - 153,869
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 58.65 41.57 49.92 31.53 20.62 10.50 50.14 11.04%
EPS 9.73 6.27 7.18 3.92 2.44 1.25 3.64 92.95%
DPS 9.10 4.55 4.20 0.00 0.00 0.00 0.00 -
NAPS 1.174 1.1827 1.0843 0.8425 0.8285 0.8215 0.8074 28.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.50 0.90 0.90 0.83 0.83 0.81 0.845 -
P/RPS 2.33 1.97 1.52 1.85 2.83 5.42 1.18 57.58%
P/EPS 14.03 13.05 10.54 14.85 23.87 45.67 16.31 -9.57%
EY 7.13 7.66 9.49 6.73 4.19 2.19 6.13 10.62%
DY 6.67 5.56 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.69 0.70 0.69 0.70 0.69 0.73 36.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 28/05/15 17/02/15 28/11/14 18/08/14 23/05/14 27/02/14 -
Price 1.48 0.78 1.00 0.90 0.79 0.81 0.925 -
P/RPS 2.30 1.71 1.68 2.00 2.69 5.42 1.30 46.43%
P/EPS 13.84 11.31 11.71 16.10 22.72 45.67 17.85 -15.64%
EY 7.22 8.84 8.54 6.21 4.40 2.19 5.60 18.51%
DY 6.76 6.41 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.60 0.78 0.75 0.67 0.69 0.80 27.45%

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