[Y&G] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 0.28%
YoY- -55.11%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 108,176 118,507 116,428 91,042 82,666 95,822 165,626 -24.74%
PBT 19,746 24,072 25,947 19,884 19,340 23,526 38,645 -36.11%
Tax -6,749 -7,303 -7,485 -4,591 -4,112 -5,669 -9,551 -20.68%
NP 12,997 16,769 18,462 15,293 15,228 17,857 29,094 -41.59%
-
NP to SH 12,941 16,713 18,432 15,511 15,467 18,114 29,122 -41.79%
-
Tax Rate 34.18% 30.34% 28.85% 23.09% 21.26% 24.10% 24.71% -
Total Cost 95,179 101,738 97,966 75,749 67,438 77,965 136,532 -21.39%
-
Net Worth 275,150 275,150 273,156 279,138 273,156 269,168 198,289 24.43%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 9,956 9,956 9,956 - - 9,969 9,969 -0.08%
Div Payout % 76.94% 59.58% 54.02% - - 55.04% 34.23% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 275,150 275,150 273,156 279,138 273,156 269,168 198,289 24.43%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.01% 14.15% 15.86% 16.80% 18.42% 18.64% 17.57% -
ROE 4.70% 6.07% 6.75% 5.56% 5.66% 6.73% 14.69% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 54.25 59.44 58.39 45.66 41.46 48.06 83.53 -25.02%
EPS 6.49 8.38 9.24 7.78 7.76 9.08 14.69 -42.02%
DPS 5.00 5.00 5.00 0.00 0.00 5.00 5.00 0.00%
NAPS 1.38 1.38 1.37 1.40 1.37 1.35 1.00 23.97%
Adjusted Per Share Value based on latest NOSH - 199,384
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.36 54.08 53.13 41.54 37.72 43.72 75.58 -24.74%
EPS 5.91 7.63 8.41 7.08 7.06 8.27 13.29 -41.76%
DPS 4.54 4.54 4.54 0.00 0.00 4.55 4.55 -0.14%
NAPS 1.2555 1.2555 1.2464 1.2737 1.2464 1.2282 0.9048 24.43%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.95 1.10 1.11 0.94 1.00 1.14 1.21 -
P/RPS 1.75 1.85 1.90 2.06 2.41 2.37 1.45 13.36%
P/EPS 14.64 13.12 12.01 12.08 12.89 12.55 8.24 46.74%
EY 6.83 7.62 8.33 8.28 7.76 7.97 12.14 -31.87%
DY 5.26 4.55 4.50 0.00 0.00 4.39 4.13 17.51%
P/NAPS 0.69 0.80 0.81 0.67 0.73 0.84 1.21 -31.25%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 12/05/17 28/02/17 25/11/16 09/09/16 25/05/16 29/02/16 -
Price 0.955 1.02 0.96 1.00 0.94 1.00 1.19 -
P/RPS 1.76 1.72 1.64 2.19 2.27 2.08 1.42 15.40%
P/EPS 14.71 12.17 10.38 12.85 12.12 11.01 8.10 48.90%
EY 6.80 8.22 9.63 7.78 8.25 9.08 12.34 -32.80%
DY 5.24 4.90 5.21 0.00 0.00 5.00 4.20 15.90%
P/NAPS 0.69 0.74 0.70 0.71 0.69 0.74 1.19 -30.48%

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