[Y&G] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 10.74%
YoY- 1336.33%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 152,819 158,925 148,979 119,725 80,582 53,606 30,261 194.05%
PBT 8,388 8,427 13,983 13,081 10,435 8,274 1,126 280.96%
Tax -3,624 -3,513 -4,017 -3,735 -1,997 -1,434 -544 253.63%
NP 4,764 4,914 9,966 9,346 8,438 6,840 582 305.64%
-
NP to SH 4,777 4,927 9,979 9,359 8,451 6,853 576 309.19%
-
Tax Rate 43.20% 41.69% 28.73% 28.55% 19.14% 17.33% 48.31% -
Total Cost 148,055 154,011 139,013 110,379 72,144 46,766 29,679 191.66%
-
Net Worth 170,794 168,915 166,740 166,799 166,883 164,730 16,896 366.85%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 170,794 168,915 166,740 166,799 166,883 164,730 16,896 366.85%
NOSH 153,869 153,559 152,972 154,444 154,521 153,953 51,200 108.11%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.12% 3.09% 6.69% 7.81% 10.47% 12.76% 1.92% -
ROE 2.80% 2.92% 5.98% 5.61% 5.06% 4.16% 3.41% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 99.32 103.49 97.39 77.52 52.15 34.82 59.10 41.30%
EPS 3.10 3.21 6.52 6.06 5.47 4.45 1.13 95.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.09 1.08 1.08 1.07 0.33 124.32%
Adjusted Per Share Value based on latest NOSH - 154,444
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 69.95 72.74 68.19 54.80 36.88 24.54 13.85 194.07%
EPS 2.19 2.26 4.57 4.28 3.87 3.14 0.26 313.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7817 0.7731 0.7632 0.7635 0.7638 0.754 0.0773 366.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.42 0.89 0.60 0.58 0.70 0.75 0.16 -
P/RPS 0.42 0.86 0.62 0.75 1.34 2.15 0.27 34.21%
P/EPS 13.53 27.74 9.20 9.57 12.80 16.85 14.22 -3.25%
EY 7.39 3.61 10.87 10.45 7.81 5.94 7.03 3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.81 0.55 0.54 0.65 0.70 0.48 -14.40%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 19/11/12 17/08/12 28/05/12 27/02/12 27/10/11 -
Price 0.50 0.89 0.89 0.43 0.63 0.68 0.125 -
P/RPS 0.50 0.86 0.91 0.55 1.21 1.95 0.21 78.21%
P/EPS 16.11 27.74 13.64 7.10 11.52 15.28 11.11 28.08%
EY 6.21 3.61 7.33 14.09 8.68 6.55 9.00 -21.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.81 0.82 0.40 0.58 0.64 0.38 11.92%

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