[Y&G] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 40.46%
YoY- 84.06%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 56,621 55,680 65,141 75,481 77,093 70,267 76,964 -18.55%
PBT 12,118 12,995 16,410 15,750 13,433 10,156 9,828 15.02%
Tax -4,326 -4,704 -5,297 -5,441 -6,089 -4,797 -4,933 -8.40%
NP 7,792 8,291 11,113 10,309 7,344 5,359 4,895 36.44%
-
NP to SH 7,760 8,237 11,048 10,265 7,308 5,341 4,853 36.85%
-
Tax Rate 35.70% 36.20% 32.28% 34.55% 45.33% 47.23% 50.19% -
Total Cost 48,829 47,389 54,028 65,172 69,749 64,908 72,069 -22.91%
-
Net Worth 291,101 289,107 289,107 285,119 283,125 279,138 279,138 2.84%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 291,101 289,107 289,107 285,119 283,125 279,138 279,138 2.84%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 13.76% 14.89% 17.06% 13.66% 9.53% 7.63% 6.36% -
ROE 2.67% 2.85% 3.82% 3.60% 2.58% 1.91% 1.74% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.40 27.93 32.67 37.86 38.67 35.24 38.60 -18.54%
EPS 3.89 4.13 5.54 5.15 3.67 2.68 2.43 36.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.45 1.43 1.42 1.40 1.40 2.84%
Adjusted Per Share Value based on latest NOSH - 199,384
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.84 25.41 29.72 34.44 35.18 32.06 35.12 -18.54%
EPS 3.54 3.76 5.04 4.68 3.33 2.44 2.21 37.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3283 1.3192 1.3192 1.301 1.2919 1.2737 1.2737 2.84%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.91 0.91 0.93 0.93 0.955 0.96 1.00 -
P/RPS 3.20 3.26 2.85 2.46 2.47 2.72 2.59 15.18%
P/EPS 23.38 22.03 16.78 18.06 26.06 35.84 41.08 -31.39%
EY 4.28 4.54 5.96 5.54 3.84 2.79 2.43 45.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.64 0.65 0.67 0.69 0.71 -8.66%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 30/05/19 28/02/19 23/11/18 24/08/18 18/05/18 28/02/18 -
Price 0.90 0.91 0.91 0.93 0.93 0.95 0.95 -
P/RPS 3.17 3.26 2.79 2.46 2.41 2.70 2.46 18.47%
P/EPS 23.12 22.03 16.42 18.06 25.37 35.46 39.03 -29.53%
EY 4.32 4.54 6.09 5.54 3.94 2.82 2.56 41.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.63 0.65 0.65 0.68 0.68 -5.98%

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