[YFG] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[YFG] YFG BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 37.16%
YoY- 1.61%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 104,141 48,293 237,907 163,676 110,202 55,912 187,699 -32.40%
PBT 1,798 1,519 17,398 12,080 8,742 4,188 20,745 -80.32%
Tax -646 -452 -4,471 -3,753 -2,671 -1,146 -6,531 -78.52%
NP 1,152 1,067 12,927 8,327 6,071 3,042 14,214 -81.18%
-
NP to SH 1,152 1,067 12,927 8,327 6,071 3,042 14,214 -81.18%
-
Tax Rate 35.93% 29.76% 25.70% 31.07% 30.55% 27.36% 31.48% -
Total Cost 102,989 47,226 224,980 155,349 104,131 52,870 173,485 -29.29%
-
Net Worth 92,305 84,248 63,770 79,793 80,003 77,487 62,339 29.81%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 2,712 - - - -
Div Payout % - - - 32.57% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 92,305 84,248 63,770 79,793 80,003 77,487 62,339 29.81%
NOSH 63,296 63,136 48,114 45,206 45,204 45,200 37,583 41.42%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.11% 2.21% 5.43% 5.09% 5.51% 5.44% 7.57% -
ROE 1.25% 1.27% 20.27% 10.44% 7.59% 3.93% 22.80% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 164.53 76.49 494.46 362.06 243.78 123.70 499.42 -52.20%
EPS 1.82 1.69 20.43 18.42 13.43 6.73 37.82 -86.69%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.4583 1.3344 1.3254 1.7651 1.7698 1.7143 1.6587 -8.20%
Adjusted Per Share Value based on latest NOSH - 45,210
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.10 7.93 39.06 26.87 18.09 9.18 30.82 -32.40%
EPS 0.19 0.18 2.12 1.37 1.00 0.50 2.33 -81.10%
DPS 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
NAPS 0.1516 0.1383 0.1047 0.131 0.1314 0.1272 0.1024 29.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.76 0.62 0.41 0.45 0.43 0.38 0.40 -
P/RPS 0.46 0.81 0.08 0.12 0.18 0.31 0.08 219.93%
P/EPS 41.76 36.69 1.53 2.44 3.20 5.65 1.06 1050.08%
EY 2.39 2.73 65.53 40.93 31.23 17.71 94.55 -91.32%
DY 0.00 0.00 0.00 13.33 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.31 0.25 0.24 0.22 0.24 67.20%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 20/11/03 29/08/03 27/05/03 27/02/03 27/11/02 28/08/02 -
Price 0.96 0.61 0.55 0.35 0.46 0.44 0.41 -
P/RPS 0.58 0.80 0.11 0.10 0.19 0.36 0.08 273.24%
P/EPS 52.75 36.09 2.05 1.90 3.43 6.54 1.08 1226.75%
EY 1.90 2.77 48.85 52.63 29.20 15.30 92.24 -92.43%
DY 0.00 0.00 0.00 17.14 0.00 0.00 0.00 -
P/NAPS 0.66 0.46 0.41 0.20 0.26 0.26 0.25 90.67%

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