[Y&G] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 23.91%
YoY- 70.19%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 37,428 91,110 40,297 23,921 22,174 23,010 23,595 36.12%
PBT 9,937 19,168 8,939 4,200 3,650 3,756 3,011 122.14%
Tax -2,377 -5,191 -1,849 -994 -1,078 -1,027 335 -
NP 7,560 13,977 7,090 3,206 2,572 2,729 3,346 72.44%
-
NP to SH 7,574 13,747 7,133 3,249 2,622 2,729 3,387 71.25%
-
Tax Rate 23.92% 27.08% 20.68% 23.67% 29.53% 27.34% -11.13% -
Total Cost 29,868 77,133 33,207 20,715 19,602 20,281 20,249 29.67%
-
Net Worth 257,205 259,199 237,634 184,642 181,565 180,026 176,949 28.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 9,969 9,210 - - - - -
Div Payout % - 72.52% 129.13% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 257,205 259,199 237,634 184,642 181,565 180,026 176,949 28.40%
NOSH 199,384 199,384 199,384 153,869 153,869 153,869 153,869 18.91%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 20.20% 15.34% 17.59% 13.40% 11.60% 11.86% 14.18% -
ROE 2.94% 5.30% 3.00% 1.76% 1.44% 1.52% 1.91% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.77 45.70 21.88 15.55 14.41 14.95 15.33 14.49%
EPS 3.80 6.89 3.87 2.11 1.70 1.77 2.20 44.10%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.29 1.20 1.18 1.17 1.15 7.98%
Adjusted Per Share Value based on latest NOSH - 153,869
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.13 41.70 18.44 10.95 10.15 10.53 10.80 36.12%
EPS 3.47 6.29 3.26 1.49 1.20 1.25 1.55 71.38%
DPS 0.00 4.56 4.22 0.00 0.00 0.00 0.00 -
NAPS 1.1773 1.1864 1.0877 0.8451 0.831 0.824 0.8099 28.41%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.50 0.90 0.90 0.83 0.83 0.81 0.845 -
P/RPS 7.99 1.97 4.11 5.34 5.76 5.42 5.51 28.20%
P/EPS 39.49 13.05 23.24 39.31 48.71 45.67 38.39 1.90%
EY 2.53 7.66 4.30 2.54 2.05 2.19 2.60 -1.80%
DY 0.00 5.56 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.69 0.70 0.69 0.70 0.69 0.73 36.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 28/05/15 17/02/15 28/11/14 18/08/14 23/05/14 27/02/14 -
Price 1.48 0.78 1.00 0.90 0.79 0.81 0.925 -
P/RPS 7.88 1.71 4.57 5.79 5.48 5.42 6.03 19.58%
P/EPS 38.96 11.31 25.83 42.62 46.36 45.67 42.02 -4.92%
EY 2.57 8.84 3.87 2.35 2.16 2.19 2.38 5.26%
DY 0.00 6.41 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.60 0.78 0.75 0.67 0.69 0.80 27.45%

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