[Y&G] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -19.96%
YoY- -84.79%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 32,041 27,188 27,055 41,382 38,608 45,774 33,161 -2.26%
PBT 3,374 1,517 2,436 1,351 1,610 2,991 2,475 22.92%
Tax -1,465 -468 -809 -458 -478 -1,879 -698 63.85%
NP 1,909 1,049 1,627 893 1,132 1,112 1,777 4.88%
-
NP to SH 1,909 1,049 1,627 906 1,132 1,112 1,777 4.88%
-
Tax Rate 43.42% 30.85% 33.21% 33.90% 29.69% 62.82% 28.20% -
Total Cost 30,132 26,139 25,428 40,489 37,476 44,662 31,384 -2.67%
-
Net Worth 173,871 170,794 170,794 168,915 166,740 166,799 166,883 2.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 173,871 170,794 170,794 168,915 166,740 166,799 166,883 2.76%
NOSH 153,869 153,869 153,869 153,559 152,972 154,444 154,521 -0.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.96% 3.86% 6.01% 2.16% 2.93% 2.43% 5.36% -
ROE 1.10% 0.61% 0.95% 0.54% 0.68% 0.67% 1.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.82 17.67 17.58 26.95 25.24 29.64 21.46 -1.99%
EPS 1.24 0.68 1.06 0.59 0.74 0.72 1.15 5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.11 1.10 1.09 1.08 1.08 3.06%
Adjusted Per Share Value based on latest NOSH - 153,559
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.67 12.44 12.38 18.94 17.67 20.95 15.18 -2.25%
EPS 0.87 0.48 0.74 0.41 0.52 0.51 0.81 4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7958 0.7817 0.7817 0.7731 0.7632 0.7635 0.7638 2.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.64 0.77 0.42 0.89 0.60 0.58 0.70 -
P/RPS 3.07 4.36 2.39 3.30 2.38 1.96 3.26 -3.92%
P/EPS 51.59 112.94 39.72 150.85 81.08 80.56 60.87 -10.43%
EY 1.94 0.89 2.52 0.66 1.23 1.24 1.64 11.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.38 0.81 0.55 0.54 0.65 -8.37%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 20/08/13 29/05/13 28/02/13 19/11/12 17/08/12 28/05/12 -
Price 0.805 0.605 0.50 0.89 0.89 0.43 0.63 -
P/RPS 3.87 3.42 2.84 3.30 3.53 1.45 2.94 20.08%
P/EPS 64.88 88.74 47.29 150.85 120.27 59.72 54.78 11.93%
EY 1.54 1.13 2.11 0.66 0.83 1.67 1.83 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.45 0.81 0.82 0.40 0.58 14.41%

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