[Y&G] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -75.3%
YoY- -78.87%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 37,061 24,272 21,306 8,403 28,685 37,428 91,110 -45.01%
PBT 9,241 5,751 4,049 940 8,697 9,937 19,168 -38.43%
Tax -3,088 -820 -1,309 555 -2,609 -2,377 -5,191 -29.20%
NP 6,153 4,931 2,740 1,495 6,088 7,560 13,977 -42.04%
-
NP to SH 6,146 4,927 2,739 1,507 6,102 7,574 13,747 -41.44%
-
Tax Rate 33.42% 14.26% 32.33% -59.04% 30.00% 23.92% 27.08% -
Total Cost 30,908 19,341 18,566 6,908 22,597 29,868 77,133 -45.55%
-
Net Worth 279,138 273,156 269,168 263,187 263,187 257,205 259,199 5.05%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 9,969 -
Div Payout % - - - - - - 72.52% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 279,138 273,156 269,168 263,187 263,187 257,205 259,199 5.05%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 16.60% 20.32% 12.86% 17.79% 21.22% 20.20% 15.34% -
ROE 2.20% 1.80% 1.02% 0.57% 2.32% 2.94% 5.30% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.59 12.17 10.69 4.21 14.39 18.77 45.70 -45.00%
EPS 3.08 2.47 1.37 0.76 3.06 3.80 6.89 -41.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.40 1.37 1.35 1.32 1.32 1.29 1.30 5.05%
Adjusted Per Share Value based on latest NOSH - 199,384
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.96 11.11 9.75 3.85 13.13 17.13 41.70 -45.01%
EPS 2.81 2.26 1.25 0.69 2.79 3.47 6.29 -41.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.56 -
NAPS 1.2776 1.2503 1.232 1.2046 1.2046 1.1773 1.1864 5.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.94 1.00 1.14 1.21 1.44 1.50 0.90 -
P/RPS 5.06 8.21 10.67 28.71 10.01 7.99 1.97 87.23%
P/EPS 30.49 40.47 82.99 160.09 47.05 39.49 13.05 75.80%
EY 3.28 2.47 1.21 0.62 2.13 2.53 7.66 -43.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.67 0.73 0.84 0.92 1.09 1.16 0.69 -1.93%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 09/09/16 25/05/16 29/02/16 25/11/15 19/08/15 28/05/15 -
Price 1.00 0.94 1.00 1.19 1.20 1.48 0.78 -
P/RPS 5.38 7.72 9.36 28.24 8.34 7.88 1.71 114.26%
P/EPS 32.44 38.04 72.79 157.44 39.21 38.96 11.31 101.48%
EY 3.08 2.63 1.37 0.64 2.55 2.57 8.84 -50.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.41 -
P/NAPS 0.71 0.69 0.74 0.90 0.91 1.15 0.60 11.84%

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