[YGL] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 30.4%
YoY- 119.39%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 12,799 10,904 7,053 5,602 4,618 4,735 3,866 122.29%
PBT 3,379 3,249 2,426 2,475 2,127 2,416 2,140 35.63%
Tax -192 -196 13 28 -209 -256 -279 -22.07%
NP 3,187 3,053 2,439 2,503 1,918 2,160 1,861 43.18%
-
NP to SH 3,158 3,023 2,435 2,501 1,918 2,160 1,861 42.31%
-
Tax Rate 5.68% 6.03% -0.54% -1.13% 9.83% 10.60% 13.04% -
Total Cost 9,612 7,851 4,614 3,099 2,700 2,575 2,005 184.58%
-
Net Worth 0 12,402 11,542 11,979 11,001 10,460 10,138 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,139 2,139 3,139 3,027 1,957 1,957 957 71.03%
Div Payout % 67.75% 70.78% 128.94% 121.04% 102.04% 90.61% 51.43% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 0 12,402 11,542 11,979 11,001 10,460 10,138 -
NOSH 66,635 66,641 66,836 66,888 66,436 66,666 63,805 2.93%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 24.90% 28.00% 34.58% 44.68% 41.53% 45.62% 48.14% -
ROE 0.00% 24.38% 21.10% 20.88% 17.43% 20.65% 18.36% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.21 16.36 10.55 8.38 6.95 7.10 6.06 115.94%
EPS 4.74 4.54 3.64 3.74 2.89 3.24 2.92 38.16%
DPS 3.20 3.20 4.70 4.53 2.95 2.94 1.50 65.79%
NAPS 0.00 0.1861 0.1727 0.1791 0.1656 0.1569 0.1589 -
Adjusted Per Share Value based on latest NOSH - 66,888
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.68 3.99 2.58 2.05 1.69 1.73 1.41 122.67%
EPS 1.15 1.11 0.89 0.91 0.70 0.79 0.68 41.99%
DPS 0.78 0.78 1.15 1.11 0.72 0.72 0.35 70.69%
NAPS 0.00 0.0454 0.0422 0.0438 0.0402 0.0383 0.0371 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.79 0.68 0.42 0.30 0.23 0.19 0.16 -
P/RPS 4.11 4.16 3.98 3.58 3.31 2.68 2.64 34.36%
P/EPS 16.67 14.99 11.53 8.02 7.97 5.86 5.49 109.83%
EY 6.00 6.67 8.67 12.46 12.55 17.05 18.23 -52.36%
DY 4.05 4.71 11.19 15.09 12.81 15.45 9.37 -42.86%
P/NAPS 0.00 3.65 2.43 1.68 1.39 1.21 1.01 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 27/02/07 20/11/06 23/08/06 29/05/06 28/02/06 - -
Price 0.77 0.69 0.51 0.29 0.30 0.20 0.00 -
P/RPS 4.01 4.22 4.83 3.46 4.32 2.82 0.00 -
P/EPS 16.25 15.21 14.00 7.76 10.39 6.17 0.00 -
EY 6.15 6.57 7.14 12.89 9.62 16.20 0.00 -
DY 4.16 4.64 9.22 15.61 9.82 14.68 0.00 -
P/NAPS 0.00 3.71 2.95 1.62 1.81 1.27 0.00 -

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