[Y&G] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 103.03%
YoY- 957.77%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 59,587 42,631 13,786 75,420 39,025 29,379 12,653 180.69%
PBT 13,563 11,009 2,152 14,836 5,924 5,406 2,035 253.74%
Tax -3,692 -2,732 -686 -6,661 -1,900 -1,448 -547 256.73%
NP 9,871 8,277 1,466 8,175 4,024 3,958 1,488 252.64%
-
NP to SH 9,865 8,273 1,463 8,166 4,022 3,958 1,489 252.34%
-
Tax Rate 27.22% 24.82% 31.88% 44.90% 32.07% 26.79% 26.88% -
Total Cost 49,716 34,354 12,320 67,245 35,001 25,421 11,165 170.41%
-
Net Worth 312,423 310,239 303,684 301,500 299,315 297,130 294,945 3.90%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 312,423 310,239 303,684 301,500 299,315 297,130 294,945 3.90%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.57% 19.42% 10.63% 10.84% 10.31% 13.47% 11.76% -
ROE 3.16% 2.67% 0.48% 2.71% 1.34% 1.33% 0.50% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.27 19.51 6.31 34.52 17.86 13.45 5.79 180.71%
EPS 4.52 3.79 0.67 3.74 1.84 1.81 0.68 253.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.39 1.38 1.37 1.36 1.35 3.90%
Adjusted Per Share Value based on latest NOSH - 218,478
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.19 19.45 6.29 34.41 17.81 13.41 5.77 180.81%
EPS 4.50 3.77 0.67 3.73 1.84 1.81 0.68 252.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4256 1.4156 1.3857 1.3758 1.3658 1.3558 1.3458 3.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.715 0.725 1.06 1.28 1.32 0.815 0.60 -
P/RPS 2.62 3.72 16.80 3.71 7.39 6.06 10.36 -59.97%
P/EPS 15.83 19.15 158.30 34.25 71.70 44.99 88.04 -68.11%
EY 6.32 5.22 0.63 2.92 1.39 2.22 1.14 212.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.76 0.93 0.96 0.60 0.44 8.88%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 31/05/22 28/02/22 25/11/21 28/09/21 31/05/21 -
Price 0.72 0.815 1.00 1.04 1.49 1.21 0.93 -
P/RPS 2.64 4.18 15.85 3.01 8.34 9.00 16.06 -69.95%
P/EPS 15.95 21.52 149.34 27.82 80.94 66.79 136.46 -76.06%
EY 6.27 4.65 0.67 3.59 1.24 1.50 0.73 318.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.72 0.75 1.09 0.89 0.69 -19.30%

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