[Y&G] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 5.41%
YoY- 83.73%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 82,640 45,578 21,306 165,626 157,223 128,538 91,110 -6.28%
PBT 19,042 9,800 4,049 38,743 37,802 28,889 19,168 -0.43%
Tax -5,218 -2,129 -1,309 -9,623 -10,177 -7,352 -5,191 0.34%
NP 13,824 7,671 2,740 29,120 27,625 21,537 13,977 -0.72%
-
NP to SH 13,811 7,666 2,739 28,906 27,423 21,321 13,747 0.30%
-
Tax Rate 27.40% 21.72% 32.33% 24.84% 26.92% 25.45% 27.08% -
Total Cost 68,816 37,907 18,566 136,506 129,598 107,001 77,133 -7.30%
-
Net Worth 279,138 273,156 269,168 263,187 263,187 257,288 259,199 5.05%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 9,969 9,969 9,969 19,944 9,969 -
Div Payout % - - 363.97% 34.49% 36.35% 93.55% 72.52% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 279,138 273,156 269,168 263,187 263,187 257,288 259,199 5.05%
NOSH 199,384 199,384 199,384 199,384 199,384 199,448 199,384 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 16.73% 16.83% 12.86% 17.58% 17.57% 16.76% 15.34% -
ROE 4.95% 2.81% 1.02% 10.98% 10.42% 8.29% 5.30% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 41.45 22.86 10.69 83.07 78.85 64.45 45.70 -6.28%
EPS 6.93 3.84 1.37 14.50 13.75 10.69 6.89 0.38%
DPS 0.00 0.00 5.00 5.00 5.00 10.00 5.00 -
NAPS 1.40 1.37 1.35 1.32 1.32 1.29 1.30 5.05%
Adjusted Per Share Value based on latest NOSH - 199,384
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 37.83 20.86 9.75 75.81 71.96 58.83 41.70 -6.27%
EPS 6.32 3.51 1.25 13.23 12.55 9.76 6.29 0.31%
DPS 0.00 0.00 4.56 4.56 4.56 9.13 4.56 -
NAPS 1.2776 1.2503 1.232 1.2046 1.2046 1.1776 1.1864 5.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.94 1.00 1.14 1.21 1.44 1.50 0.90 -
P/RPS 2.27 4.37 10.67 1.46 1.83 2.33 1.97 9.88%
P/EPS 13.57 26.01 82.99 8.35 10.47 14.03 13.05 2.63%
EY 7.37 3.84 1.21 11.98 9.55 7.13 7.66 -2.53%
DY 0.00 0.00 4.39 4.13 3.47 6.67 5.56 -
P/NAPS 0.67 0.73 0.84 0.92 1.09 1.16 0.69 -1.93%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 09/09/16 25/05/16 29/02/16 25/11/15 19/08/15 28/05/15 -
Price 1.00 0.94 1.00 1.19 1.20 1.48 0.78 -
P/RPS 2.41 4.11 9.36 1.43 1.52 2.30 1.71 25.62%
P/EPS 14.44 24.45 72.79 8.21 8.72 13.84 11.31 17.63%
EY 6.93 4.09 1.37 12.18 11.46 7.22 8.84 -14.94%
DY 0.00 0.00 5.00 4.20 4.17 6.76 6.41 -
P/NAPS 0.71 0.69 0.74 0.90 0.91 1.15 0.60 11.84%

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