[Y&G] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 79.58%
YoY- -8.44%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,595 32,041 27,188 27,055 41,382 38,608 45,774 -35.63%
PBT 3,011 3,374 1,517 2,436 1,351 1,610 2,991 0.44%
Tax 335 -1,465 -468 -809 -458 -478 -1,879 -
NP 3,346 1,909 1,049 1,627 893 1,132 1,112 108.00%
-
NP to SH 3,387 1,909 1,049 1,627 906 1,132 1,112 109.69%
-
Tax Rate -11.13% 43.42% 30.85% 33.21% 33.90% 29.69% 62.82% -
Total Cost 20,249 30,132 26,139 25,428 40,489 37,476 44,662 -40.89%
-
Net Worth 176,949 173,871 170,794 170,794 168,915 166,740 166,799 4.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 176,949 173,871 170,794 170,794 168,915 166,740 166,799 4.00%
NOSH 153,869 153,869 153,869 153,869 153,559 152,972 154,444 -0.24%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.18% 5.96% 3.86% 6.01% 2.16% 2.93% 2.43% -
ROE 1.91% 1.10% 0.61% 0.95% 0.54% 0.68% 0.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.33 20.82 17.67 17.58 26.95 25.24 29.64 -35.48%
EPS 2.20 1.24 0.68 1.06 0.59 0.74 0.72 110.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.11 1.11 1.10 1.09 1.08 4.26%
Adjusted Per Share Value based on latest NOSH - 153,869
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.80 14.67 12.44 12.38 18.94 17.67 20.95 -35.62%
EPS 1.55 0.87 0.48 0.74 0.41 0.52 0.51 109.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8099 0.7958 0.7817 0.7817 0.7731 0.7632 0.7635 4.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.845 0.64 0.77 0.42 0.89 0.60 0.58 -
P/RPS 5.51 3.07 4.36 2.39 3.30 2.38 1.96 98.81%
P/EPS 38.39 51.59 112.94 39.72 150.85 81.08 80.56 -38.90%
EY 2.60 1.94 0.89 2.52 0.66 1.23 1.24 63.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.57 0.69 0.38 0.81 0.55 0.54 22.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 20/08/13 29/05/13 28/02/13 19/11/12 17/08/12 -
Price 0.925 0.805 0.605 0.50 0.89 0.89 0.43 -
P/RPS 6.03 3.87 3.42 2.84 3.30 3.53 1.45 157.93%
P/EPS 42.02 64.88 88.74 47.29 150.85 120.27 59.72 -20.84%
EY 2.38 1.54 1.13 2.11 0.66 0.83 1.67 26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.55 0.45 0.81 0.82 0.40 58.53%

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