[Y&G] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -12.62%
YoY- 403.74%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 165,626 157,223 128,538 91,110 109,403 69,105 45,184 137.17%
PBT 38,743 37,802 28,889 19,168 20,545 11,605 7,406 200.44%
Tax -9,623 -10,177 -7,352 -5,191 -4,948 -3,098 -2,105 174.68%
NP 29,120 27,625 21,537 13,977 15,597 8,507 5,301 210.36%
-
NP to SH 28,906 27,423 21,321 13,747 15,733 8,600 5,351 206.92%
-
Tax Rate 24.84% 26.92% 25.45% 27.08% 24.08% 26.70% 28.42% -
Total Cost 136,506 129,598 107,001 77,133 93,806 60,598 39,883 126.60%
-
Net Worth 263,187 263,187 257,288 259,199 237,634 184,642 181,565 27.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 9,969 9,969 19,944 9,969 9,210 - - -
Div Payout % 34.49% 36.35% 93.55% 72.52% 58.54% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 263,187 263,187 257,288 259,199 237,634 184,642 181,565 27.99%
NOSH 199,384 199,384 199,448 199,384 199,384 153,869 153,869 18.80%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.58% 17.57% 16.76% 15.34% 14.26% 12.31% 11.73% -
ROE 10.98% 10.42% 8.29% 5.30% 6.62% 4.66% 2.95% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 83.07 78.85 64.45 45.70 59.39 44.91 29.37 99.62%
EPS 14.50 13.75 10.69 6.89 9.74 5.59 3.48 158.26%
DPS 5.00 5.00 10.00 5.00 5.00 0.00 0.00 -
NAPS 1.32 1.32 1.29 1.30 1.29 1.20 1.18 7.73%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.81 71.96 58.83 41.70 50.07 31.63 20.68 137.18%
EPS 13.23 12.55 9.76 6.29 7.20 3.94 2.45 206.85%
DPS 4.56 4.56 9.13 4.56 4.22 0.00 0.00 -
NAPS 1.2046 1.2046 1.1776 1.1864 1.0877 0.8451 0.831 27.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.21 1.44 1.50 0.90 0.90 0.83 0.83 -
P/RPS 1.46 1.83 2.33 1.97 1.52 1.85 2.83 -35.59%
P/EPS 8.35 10.47 14.03 13.05 10.54 14.85 23.87 -50.25%
EY 11.98 9.55 7.13 7.66 9.49 6.73 4.19 101.06%
DY 4.13 3.47 6.67 5.56 5.56 0.00 0.00 -
P/NAPS 0.92 1.09 1.16 0.69 0.70 0.69 0.70 19.92%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 19/08/15 28/05/15 17/02/15 28/11/14 18/08/14 -
Price 1.19 1.20 1.48 0.78 1.00 0.90 0.79 -
P/RPS 1.43 1.52 2.30 1.71 1.68 2.00 2.69 -34.30%
P/EPS 8.21 8.72 13.84 11.31 11.71 16.10 22.72 -49.17%
EY 12.18 11.46 7.22 8.84 8.54 6.21 4.40 96.78%
DY 4.20 4.17 6.76 6.41 5.00 0.00 0.00 -
P/NAPS 0.90 0.91 1.15 0.60 0.78 0.75 0.67 21.67%

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