[Y&G] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 24.74%
YoY- 0.72%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 13,941 23,385 33,789 37,061 24,272 21,306 8,403 40.18%
PBT 1,425 2,174 6,906 9,241 5,751 4,049 940 31.99%
Tax -266 -1,127 -2,268 -3,088 -820 -1,309 555 -
NP 1,159 1,047 4,638 6,153 4,931 2,740 1,495 -15.62%
-
NP to SH 1,155 1,020 4,620 6,146 4,927 2,739 1,507 -16.26%
-
Tax Rate 18.67% 51.84% 32.84% 33.42% 14.26% 32.33% -59.04% -
Total Cost 12,782 22,338 29,151 30,908 19,341 18,566 6,908 50.77%
-
Net Worth 275,150 275,150 272,818 279,138 273,156 269,168 263,187 3.01%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 9,956 - - - - -
Div Payout % - - 215.52% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 275,150 275,150 272,818 279,138 273,156 269,168 263,187 3.01%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.31% 4.48% 13.73% 16.60% 20.32% 12.86% 17.79% -
ROE 0.42% 0.37% 1.69% 2.20% 1.80% 1.02% 0.57% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.99 11.73 16.97 18.59 12.17 10.69 4.21 40.25%
EPS 0.58 0.51 2.32 3.08 2.47 1.37 0.76 -16.50%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.37 1.40 1.37 1.35 1.32 3.01%
Adjusted Per Share Value based on latest NOSH - 199,384
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.36 10.67 15.42 16.91 11.08 9.72 3.83 40.27%
EPS 0.53 0.47 2.11 2.80 2.25 1.25 0.69 -16.14%
DPS 0.00 0.00 4.54 0.00 0.00 0.00 0.00 -
NAPS 1.2555 1.2555 1.2449 1.2737 1.2464 1.2282 1.2009 3.01%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.95 1.10 1.11 0.94 1.00 1.14 1.21 -
P/RPS 13.59 9.38 6.54 5.06 8.21 10.67 28.71 -39.29%
P/EPS 164.00 215.02 47.84 30.49 40.47 82.99 160.09 1.62%
EY 0.61 0.47 2.09 3.28 2.47 1.21 0.62 -1.07%
DY 0.00 0.00 4.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.81 0.67 0.73 0.84 0.92 -17.46%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 12/05/17 28/02/17 25/11/16 09/09/16 25/05/16 29/02/16 -
Price 0.955 1.02 0.96 1.00 0.94 1.00 1.19 -
P/RPS 13.66 8.70 5.66 5.38 7.72 9.36 28.24 -38.40%
P/EPS 164.86 199.38 41.38 32.44 38.04 72.79 157.44 3.12%
EY 0.61 0.50 2.42 3.08 2.63 1.37 0.64 -3.15%
DY 0.00 0.00 5.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.70 0.71 0.69 0.74 0.90 -16.24%

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