[Y&G] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -90.52%
YoY- -80.08%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 116,428 82,640 45,578 21,306 165,626 157,223 128,538 -6.35%
PBT 25,947 19,042 9,800 4,049 38,743 37,802 28,889 -6.87%
Tax -7,485 -5,218 -2,129 -1,309 -9,623 -10,177 -7,352 1.19%
NP 18,462 13,824 7,671 2,740 29,120 27,625 21,537 -9.71%
-
NP to SH 18,431 13,811 7,666 2,739 28,906 27,423 21,321 -9.21%
-
Tax Rate 28.85% 27.40% 21.72% 32.33% 24.84% 26.92% 25.45% -
Total Cost 97,966 68,816 37,907 18,566 136,506 129,598 107,001 -5.68%
-
Net Worth 273,273 279,138 273,156 269,168 263,187 263,187 257,288 4.08%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,973 - - 9,969 9,969 9,969 19,944 -36.86%
Div Payout % 54.11% - - 363.97% 34.49% 36.35% 93.55% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 273,273 279,138 273,156 269,168 263,187 263,187 257,288 4.08%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,448 -0.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.86% 16.73% 16.83% 12.86% 17.58% 17.57% 16.76% -
ROE 6.74% 4.95% 2.81% 1.02% 10.98% 10.42% 8.29% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 58.37 41.45 22.86 10.69 83.07 78.85 64.45 -6.36%
EPS 9.24 6.93 3.84 1.37 14.50 13.75 10.69 -9.22%
DPS 5.00 0.00 0.00 5.00 5.00 5.00 10.00 -36.87%
NAPS 1.37 1.40 1.37 1.35 1.32 1.32 1.29 4.07%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.13 37.71 20.80 9.72 75.58 71.74 58.65 -6.34%
EPS 8.41 6.30 3.50 1.25 13.19 12.51 9.73 -9.22%
DPS 4.55 0.00 0.00 4.55 4.55 4.55 9.10 -36.87%
NAPS 1.247 1.2737 1.2464 1.2282 1.2009 1.2009 1.174 4.08%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.11 0.94 1.00 1.14 1.21 1.44 1.50 -
P/RPS 1.90 2.27 4.37 10.67 1.46 1.83 2.33 -12.66%
P/EPS 12.01 13.57 26.01 82.99 8.35 10.47 14.03 -9.80%
EY 8.32 7.37 3.84 1.21 11.98 9.55 7.13 10.78%
DY 4.50 0.00 0.00 4.39 4.13 3.47 6.67 -22.98%
P/NAPS 0.81 0.67 0.73 0.84 0.92 1.09 1.16 -21.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 09/09/16 25/05/16 29/02/16 25/11/15 19/08/15 -
Price 0.96 1.00 0.94 1.00 1.19 1.20 1.48 -
P/RPS 1.64 2.41 4.11 9.36 1.43 1.52 2.30 -20.10%
P/EPS 10.39 14.44 24.45 72.79 8.21 8.72 13.84 -17.32%
EY 9.63 6.93 4.09 1.37 12.18 11.46 7.22 21.06%
DY 5.21 0.00 0.00 5.00 4.20 4.17 6.76 -15.87%
P/NAPS 0.70 0.71 0.69 0.74 0.90 0.91 1.15 -28.06%

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