[Y&G] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 645.7%
YoY- 2353.68%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 117,544 78,936 33,161 52,420 22,170 12,816 6,185 608.34%
PBT 7,077 5,467 2,475 8,037 1,367 659 314 693.38%
Tax -3,056 -2,578 -698 -1,376 -472 -276 -135 695.69%
NP 4,021 2,889 1,777 6,661 895 383 179 691.63%
-
NP to SH 4,021 2,889 1,777 6,674 895 383 179 691.63%
-
Tax Rate 43.18% 47.16% 28.20% 17.12% 34.53% 41.88% 42.99% -
Total Cost 113,523 76,047 31,384 45,759 21,275 12,433 6,006 605.78%
-
Net Worth 167,926 165,963 166,883 50,905 16,877 16,341 16,365 370.21%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 167,926 165,963 166,883 50,905 16,877 16,341 16,365 370.21%
NOSH 154,061 153,670 154,521 48,023 51,142 51,066 51,142 108.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.42% 3.66% 5.36% 12.71% 4.04% 2.99% 2.89% -
ROE 2.39% 1.74% 1.06% 13.11% 5.30% 2.34% 1.09% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 76.30 51.37 21.46 109.15 43.35 25.10 12.09 240.36%
EPS 2.61 1.88 1.15 8.70 1.75 0.75 0.35 280.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.08 1.06 0.33 0.32 0.32 125.88%
Adjusted Per Share Value based on latest NOSH - 153,953
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 53.80 36.13 15.18 23.99 10.15 5.87 2.83 608.49%
EPS 1.84 1.32 0.81 3.05 0.41 0.18 0.08 704.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7686 0.7596 0.7638 0.233 0.0772 0.0748 0.0749 370.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.58 0.70 0.75 0.16 0.19 0.15 -
P/RPS 0.79 1.13 3.26 0.69 0.37 0.76 1.24 -25.89%
P/EPS 22.99 30.85 60.87 5.40 9.14 25.33 42.86 -33.90%
EY 4.35 3.24 1.64 18.53 10.94 3.95 2.33 51.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.65 0.71 0.48 0.59 0.47 11.01%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 17/08/12 28/05/12 27/02/12 27/10/11 19/08/11 24/05/11 -
Price 0.89 0.43 0.63 0.68 0.125 0.145 0.20 -
P/RPS 1.17 0.84 2.94 0.62 0.29 0.58 1.65 -20.43%
P/EPS 34.10 22.87 54.78 4.89 7.14 19.33 57.14 -29.05%
EY 2.93 4.37 1.83 20.44 14.00 5.17 1.75 40.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.40 0.58 0.64 0.38 0.45 0.63 19.15%

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