[Y&G] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 81.75%
YoY- -80.08%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 33,789 37,061 24,272 21,306 8,403 28,685 37,428 -6.56%
PBT 6,906 9,241 5,751 4,049 940 8,697 9,937 -21.45%
Tax -2,268 -3,088 -820 -1,309 555 -2,609 -2,377 -3.06%
NP 4,638 6,153 4,931 2,740 1,495 6,088 7,560 -27.69%
-
NP to SH 4,620 6,146 4,927 2,739 1,507 6,102 7,574 -27.96%
-
Tax Rate 32.84% 33.42% 14.26% 32.33% -59.04% 30.00% 23.92% -
Total Cost 29,151 30,908 19,341 18,566 6,908 22,597 29,868 -1.59%
-
Net Worth 272,818 279,138 273,156 269,168 263,187 263,187 257,205 3.98%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,956 - - - - - - -
Div Payout % 215.52% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 272,818 279,138 273,156 269,168 263,187 263,187 257,205 3.98%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.73% 16.60% 20.32% 12.86% 17.79% 21.22% 20.20% -
ROE 1.69% 2.20% 1.80% 1.02% 0.57% 2.32% 2.94% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.97 18.59 12.17 10.69 4.21 14.39 18.77 -6.47%
EPS 2.32 3.08 2.47 1.37 0.76 3.06 3.80 -27.92%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.40 1.37 1.35 1.32 1.32 1.29 4.07%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 15.47 16.96 11.11 9.75 3.85 13.13 17.13 -6.54%
EPS 2.11 2.81 2.26 1.25 0.69 2.79 3.47 -28.11%
DPS 4.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2487 1.2776 1.2503 1.232 1.2046 1.2046 1.1773 3.98%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.11 0.94 1.00 1.14 1.21 1.44 1.50 -
P/RPS 6.54 5.06 8.21 10.67 28.71 10.01 7.99 -12.44%
P/EPS 47.84 30.49 40.47 82.99 160.09 47.05 39.49 13.57%
EY 2.09 3.28 2.47 1.21 0.62 2.13 2.53 -11.90%
DY 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.67 0.73 0.84 0.92 1.09 1.16 -21.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 09/09/16 25/05/16 29/02/16 25/11/15 19/08/15 -
Price 0.96 1.00 0.94 1.00 1.19 1.20 1.48 -
P/RPS 5.66 5.38 7.72 9.36 28.24 8.34 7.88 -19.71%
P/EPS 41.38 32.44 38.04 72.79 157.44 39.21 38.96 4.08%
EY 2.42 3.08 2.63 1.37 0.64 2.55 2.57 -3.91%
DY 5.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.69 0.74 0.90 0.91 1.15 -28.06%

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