[Y&G] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 17.34%
YoY- 125.86%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 177,502 109,402 92,700 100,820 105,834 109,879 127,666 24.59%
PBT 35,957 20,545 14,617 13,791 11,658 10,338 8,678 158.19%
Tax -9,112 -4,948 -2,764 -3,235 -2,625 -2,407 -3,200 101.02%
NP 26,845 15,597 11,853 10,556 9,033 7,931 5,478 188.78%
-
NP to SH 26,751 15,733 11,987 10,647 9,074 7,972 5,491 187.65%
-
Tax Rate 25.34% 24.08% 18.91% 23.46% 22.52% 23.28% 36.87% -
Total Cost 150,657 93,805 80,847 90,264 96,801 101,948 122,188 14.99%
-
Net Worth 259,199 237,634 184,642 181,565 180,026 176,949 173,871 30.52%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 19,179 9,210 - - - - - -
Div Payout % 71.70% 58.54% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 259,199 237,634 184,642 181,565 180,026 176,949 173,871 30.52%
NOSH 199,384 199,384 153,869 153,869 153,869 153,869 153,869 18.87%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 15.12% 14.26% 12.79% 10.47% 8.54% 7.22% 4.29% -
ROE 10.32% 6.62% 6.49% 5.86% 5.04% 4.51% 3.16% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 89.03 59.39 60.25 65.52 68.78 71.41 82.97 4.81%
EPS 13.42 8.54 7.79 6.92 5.90 5.18 3.57 141.95%
DPS 9.62 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.29 1.20 1.18 1.17 1.15 1.13 9.80%
Adjusted Per Share Value based on latest NOSH - 153,869
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 81.24 50.07 42.43 46.15 48.44 50.29 58.43 24.59%
EPS 12.24 7.20 5.49 4.87 4.15 3.65 2.51 187.84%
DPS 8.78 4.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1864 1.0877 0.8451 0.831 0.824 0.8099 0.7958 30.53%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.90 0.90 0.83 0.83 0.81 0.845 0.64 -
P/RPS 1.01 1.52 1.38 1.27 1.18 1.18 0.77 19.84%
P/EPS 6.71 10.54 10.65 12.00 13.74 16.31 17.93 -48.09%
EY 14.91 9.49 9.39 8.34 7.28 6.13 5.58 92.67%
DY 10.69 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.69 0.70 0.69 0.73 0.57 13.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 17/02/15 28/11/14 18/08/14 23/05/14 27/02/14 25/11/13 -
Price 0.78 1.00 0.90 0.79 0.81 0.925 0.805 -
P/RPS 0.88 1.68 1.49 1.21 1.18 1.30 0.97 -6.29%
P/EPS 5.81 11.71 11.55 11.42 13.74 17.85 22.56 -59.55%
EY 17.20 8.54 8.66 8.76 7.28 5.60 4.43 147.23%
DY 12.33 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.78 0.75 0.67 0.69 0.80 0.71 -10.62%

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