[Y&G] QoQ Quarter Result on 31-Mar-2015 [#1]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 92.72%
YoY- 403.74%
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 8,403 28,685 37,428 91,110 40,297 23,921 22,174 -47.54%
PBT 940 8,697 9,937 19,168 8,939 4,200 3,650 -59.42%
Tax 555 -2,609 -2,377 -5,191 -1,849 -994 -1,078 -
NP 1,495 6,088 7,560 13,977 7,090 3,206 2,572 -30.28%
-
NP to SH 1,507 6,102 7,574 13,747 7,133 3,249 2,622 -30.80%
-
Tax Rate -59.04% 30.00% 23.92% 27.08% 20.68% 23.67% 29.53% -
Total Cost 6,908 22,597 29,868 77,133 33,207 20,715 19,602 -50.01%
-
Net Worth 263,187 263,187 257,205 259,199 237,634 184,642 181,565 27.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 9,969 9,210 - - -
Div Payout % - - - 72.52% 129.13% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 263,187 263,187 257,205 259,199 237,634 184,642 181,565 27.99%
NOSH 199,384 199,384 199,384 199,384 199,384 153,869 153,869 18.80%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.79% 21.22% 20.20% 15.34% 17.59% 13.40% 11.60% -
ROE 0.57% 2.32% 2.94% 5.30% 3.00% 1.76% 1.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.21 14.39 18.77 45.70 21.88 15.55 14.41 -55.87%
EPS 0.76 3.06 3.80 6.89 3.87 2.11 1.70 -41.44%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.32 1.32 1.29 1.30 1.29 1.20 1.18 7.73%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.85 13.13 17.13 41.70 18.44 10.95 10.15 -47.50%
EPS 0.69 2.79 3.47 6.29 3.26 1.49 1.20 -30.78%
DPS 0.00 0.00 0.00 4.56 4.22 0.00 0.00 -
NAPS 1.2046 1.2046 1.1773 1.1864 1.0877 0.8451 0.831 27.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.21 1.44 1.50 0.90 0.90 0.83 0.83 -
P/RPS 28.71 10.01 7.99 1.97 4.11 5.34 5.76 190.93%
P/EPS 160.09 47.05 39.49 13.05 23.24 39.31 48.71 120.57%
EY 0.62 2.13 2.53 7.66 4.30 2.54 2.05 -54.84%
DY 0.00 0.00 0.00 5.56 5.56 0.00 0.00 -
P/NAPS 0.92 1.09 1.16 0.69 0.70 0.69 0.70 19.92%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 19/08/15 28/05/15 17/02/15 28/11/14 18/08/14 -
Price 1.19 1.20 1.48 0.78 1.00 0.90 0.79 -
P/RPS 28.24 8.34 7.88 1.71 4.57 5.79 5.48 197.45%
P/EPS 157.44 39.21 38.96 11.31 25.83 42.62 46.36 125.43%
EY 0.64 2.55 2.57 8.84 3.87 2.35 2.16 -55.45%
DY 0.00 0.00 0.00 6.41 5.00 0.00 0.00 -
P/NAPS 0.90 0.91 1.15 0.60 0.78 0.75 0.67 21.67%

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