[Y&G] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.32%
YoY- -49.63%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 105,834 109,879 127,666 134,233 152,819 158,925 148,979 -20.40%
PBT 11,658 10,338 8,678 6,914 8,388 8,427 13,983 -11.42%
Tax -2,625 -2,407 -3,200 -2,213 -3,624 -3,513 -4,017 -24.71%
NP 9,033 7,931 5,478 4,701 4,764 4,914 9,966 -6.34%
-
NP to SH 9,074 7,972 5,491 4,714 4,777 4,927 9,979 -6.14%
-
Tax Rate 22.52% 23.28% 36.87% 32.01% 43.20% 41.69% 28.73% -
Total Cost 96,801 101,948 122,188 129,532 148,055 154,011 139,013 -21.45%
-
Net Worth 180,026 176,949 173,871 170,794 170,794 168,915 166,740 5.24%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 180,026 176,949 173,871 170,794 170,794 168,915 166,740 5.24%
NOSH 153,869 153,869 153,869 153,869 153,869 153,559 152,972 0.39%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.54% 7.22% 4.29% 3.50% 3.12% 3.09% 6.69% -
ROE 5.04% 4.51% 3.16% 2.76% 2.80% 2.92% 5.98% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 68.78 71.41 82.97 87.24 99.32 103.49 97.39 -20.71%
EPS 5.90 5.18 3.57 3.06 3.10 3.21 6.52 -6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.15 1.13 1.11 1.11 1.10 1.09 4.83%
Adjusted Per Share Value based on latest NOSH - 153,869
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 48.29 50.14 58.25 61.25 69.73 72.52 67.98 -20.40%
EPS 4.14 3.64 2.51 2.15 2.18 2.25 4.55 -6.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8215 0.8074 0.7934 0.7793 0.7793 0.7708 0.7608 5.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.81 0.845 0.64 0.77 0.42 0.89 0.60 -
P/RPS 1.18 1.18 0.77 0.88 0.42 0.86 0.62 53.63%
P/EPS 13.74 16.31 17.93 25.13 13.53 27.74 9.20 30.68%
EY 7.28 6.13 5.58 3.98 7.39 3.61 10.87 -23.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.57 0.69 0.38 0.81 0.55 16.33%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 27/02/14 25/11/13 20/08/13 29/05/13 28/02/13 19/11/12 -
Price 0.81 0.925 0.805 0.605 0.50 0.89 0.89 -
P/RPS 1.18 1.30 0.97 0.69 0.50 0.86 0.91 18.93%
P/EPS 13.74 17.85 22.56 19.75 16.11 27.74 13.64 0.48%
EY 7.28 5.60 4.43 5.06 6.21 3.61 7.33 -0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.71 0.55 0.45 0.81 0.82 -10.87%

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