[YGL] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 24.15%
YoY- 39.95%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 13,765 13,377 12,799 10,904 7,053 5,602 4,618 106.97%
PBT 2,637 3,196 3,379 3,249 2,426 2,475 2,127 15.39%
Tax -207 -196 -192 -196 13 28 -209 -0.63%
NP 2,430 3,000 3,187 3,053 2,439 2,503 1,918 17.06%
-
NP to SH 2,342 2,912 3,158 3,023 2,435 2,501 1,918 14.22%
-
Tax Rate 7.85% 6.13% 5.68% 6.03% -0.54% -1.13% 9.83% -
Total Cost 11,335 10,377 9,612 7,851 4,614 3,099 2,700 160.01%
-
Net Worth 20,825 22,330 0 12,402 11,542 11,979 11,001 52.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,021 2,091 2,139 2,139 3,139 3,027 1,957 -35.16%
Div Payout % 43.64% 71.82% 67.75% 70.78% 128.94% 121.04% 102.04% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 20,825 22,330 0 12,402 11,542 11,979 11,001 52.96%
NOSH 70,833 73,000 66,635 66,641 66,836 66,888 66,436 4.36%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.65% 22.43% 24.90% 28.00% 34.58% 44.68% 41.53% -
ROE 11.25% 13.04% 0.00% 24.38% 21.10% 20.88% 17.43% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.43 18.32 19.21 16.36 10.55 8.38 6.95 98.32%
EPS 3.31 3.99 4.74 4.54 3.64 3.74 2.89 9.45%
DPS 1.44 2.86 3.20 3.20 4.70 4.53 2.95 -37.97%
NAPS 0.294 0.3059 0.00 0.1861 0.1727 0.1791 0.1656 46.56%
Adjusted Per Share Value based on latest NOSH - 66,641
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.03 4.89 4.68 3.98 2.58 2.05 1.69 106.77%
EPS 0.86 1.06 1.15 1.10 0.89 0.91 0.70 14.69%
DPS 0.37 0.76 0.78 0.78 1.15 1.11 0.72 -35.81%
NAPS 0.0761 0.0816 0.00 0.0453 0.0422 0.0438 0.0402 52.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.65 0.70 0.79 0.68 0.42 0.30 0.23 -
P/RPS 3.34 3.82 4.11 4.16 3.98 3.58 3.31 0.60%
P/EPS 19.66 17.55 16.67 14.99 11.53 8.02 7.97 82.46%
EY 5.09 5.70 6.00 6.67 8.67 12.46 12.55 -45.17%
DY 2.22 4.09 4.05 4.71 11.19 15.09 12.81 -68.88%
P/NAPS 2.21 2.29 0.00 3.65 2.43 1.68 1.39 36.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 24/05/07 27/02/07 20/11/06 23/08/06 29/05/06 -
Price 0.59 0.66 0.77 0.69 0.51 0.29 0.30 -
P/RPS 3.04 3.60 4.01 4.22 4.83 3.46 4.32 -20.86%
P/EPS 17.84 16.55 16.25 15.21 14.00 7.76 10.39 43.34%
EY 5.60 6.04 6.15 6.57 7.14 12.89 9.62 -30.25%
DY 2.45 4.34 4.16 4.64 9.22 15.61 9.82 -60.33%
P/NAPS 2.01 2.16 0.00 3.71 2.95 1.62 1.81 7.23%

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