[YFG] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[YFG] YFG BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 54.06%
YoY- 110.19%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 78,188 50,236 25,077 82,698 53,603 33,676 13,963 215.00%
PBT 946 651 449 1,111 868 646 184 197.58%
Tax -45 0 0 -63 -56 -15 0 -
NP 901 651 449 1,048 812 631 184 188.08%
-
NP to SH 901 651 449 1,251 812 631 184 188.08%
-
Tax Rate 4.76% 0.00% 0.00% 5.67% 6.45% 2.32% 0.00% -
Total Cost 77,287 49,585 24,628 81,650 52,791 33,045 13,779 215.35%
-
Net Worth 34,298 33,556 36,112 33,121 34,291 34,452 32,997 2.60%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 34,298 33,556 36,112 33,121 34,291 34,452 32,997 2.60%
NOSH 600,666 591,818 641,428 595,714 624,615 630,999 613,333 -1.38%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.15% 1.30% 1.79% 1.27% 1.51% 1.87% 1.32% -
ROE 2.63% 1.94% 1.24% 3.78% 2.37% 1.83% 0.56% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.02 8.49 3.91 13.88 8.58 5.34 2.28 219.14%
EPS 0.15 0.11 0.07 0.21 0.13 0.10 0.03 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0567 0.0563 0.0556 0.0549 0.0546 0.0538 4.04%
Adjusted Per Share Value based on latest NOSH - 625,714
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.84 8.25 4.12 13.58 8.80 5.53 2.29 215.28%
EPS 0.15 0.11 0.07 0.21 0.13 0.10 0.03 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0551 0.0593 0.0544 0.0563 0.0566 0.0542 2.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.115 0.12 0.12 0.14 0.17 0.16 0.14 -
P/RPS 0.88 1.41 3.07 1.01 1.98 3.00 6.15 -72.61%
P/EPS 76.67 109.09 171.43 66.67 130.77 160.00 466.67 -69.97%
EY 1.30 0.92 0.58 1.50 0.76 0.63 0.21 236.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.12 2.13 2.52 3.10 2.93 2.60 -15.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/04/13 31/01/13 24/10/12 23/08/12 30/04/12 31/01/12 31/10/11 -
Price 0.105 0.115 0.12 0.14 0.15 0.17 0.14 -
P/RPS 0.81 1.35 3.07 1.01 1.75 3.19 6.15 -74.08%
P/EPS 70.00 104.55 171.43 66.67 115.38 170.00 466.67 -71.73%
EY 1.43 0.96 0.58 1.50 0.87 0.59 0.21 258.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.03 2.13 2.52 2.73 3.11 2.60 -20.56%

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