[YFG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[YFG] YFG BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 410.77%
YoY- 267.87%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 121,793 83,704 34,205 135,781 78,188 50,236 25,077 187.06%
PBT 2,561 1,924 1,026 1,991 946 651 449 219.57%
Tax -913 -486 -261 2,711 -45 0 0 -
NP 1,648 1,438 765 4,702 901 651 449 138.13%
-
NP to SH 1,648 1,438 765 4,602 901 651 449 138.13%
-
Tax Rate 35.65% 25.26% 25.44% -136.16% 4.76% 0.00% 0.00% -
Total Cost 120,145 82,266 33,440 131,079 77,287 49,585 24,628 187.91%
-
Net Worth 40,833 39,664 38,132 38,208 34,298 33,556 36,112 8.54%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 40,833 39,664 38,132 38,208 34,298 33,556 36,112 8.54%
NOSH 610,370 599,166 588,461 605,526 600,666 591,818 641,428 -3.25%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.35% 1.72% 2.24% 3.46% 1.15% 1.30% 1.79% -
ROE 4.04% 3.63% 2.01% 12.04% 2.63% 1.94% 1.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.95 13.97 5.81 22.42 13.02 8.49 3.91 196.67%
EPS 0.27 0.24 0.13 0.76 0.15 0.11 0.07 146.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0662 0.0648 0.0631 0.0571 0.0567 0.0563 12.19%
Adjusted Per Share Value based on latest NOSH - 606,721
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.00 13.74 5.62 22.29 12.84 8.25 4.12 186.97%
EPS 0.27 0.24 0.13 0.76 0.15 0.11 0.07 146.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0651 0.0626 0.0627 0.0563 0.0551 0.0593 8.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.115 0.125 0.13 0.12 0.115 0.12 0.12 -
P/RPS 0.58 0.89 2.24 0.54 0.88 1.41 3.07 -67.10%
P/EPS 42.59 52.08 100.00 15.79 76.67 109.09 171.43 -60.51%
EY 2.35 1.92 1.00 6.33 1.30 0.92 0.58 154.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.89 2.01 1.90 2.01 2.12 2.13 -13.29%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 02/05/14 28/01/14 29/10/13 30/08/13 30/04/13 31/01/13 24/10/12 -
Price 0.125 0.115 0.13 0.125 0.105 0.115 0.12 -
P/RPS 0.63 0.82 2.24 0.56 0.81 1.35 3.07 -65.24%
P/EPS 46.30 47.92 100.00 16.45 70.00 104.55 171.43 -58.25%
EY 2.16 2.09 1.00 6.08 1.43 0.96 0.58 140.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.74 2.01 1.98 1.84 2.03 2.13 -8.32%

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