[Y&G] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -12.28%
YoY- 399.6%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 88,671 76,551 75,418 53,371 55,184 44,496 39,289 72.31%
PBT 20,439 14,952 14,835 7,564 8,387 5,318 3,199 245.49%
Tax -7,946 -6,801 -6,662 -2,596 -2,727 -2,021 -2,417 121.57%
NP 12,493 8,151 8,173 4,968 5,660 3,297 782 537.54%
-
NP to SH 12,479 8,138 8,164 4,956 5,650 3,288 772 542.57%
-
Tax Rate 38.88% 45.49% 44.91% 34.32% 32.51% 38.00% 75.55% -
Total Cost 76,178 68,400 67,245 48,403 49,524 41,199 38,507 57.78%
-
Net Worth 310,239 303,684 301,500 299,315 297,130 294,945 294,945 3.43%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 310,239 303,684 301,500 299,315 297,130 294,945 294,945 3.43%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.09% 10.65% 10.84% 9.31% 10.26% 7.41% 1.99% -
ROE 4.02% 2.68% 2.71% 1.66% 1.90% 1.11% 0.26% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.59 35.04 34.52 24.43 25.26 20.37 17.98 72.34%
EPS 5.71 3.72 3.74 2.27 2.59 1.50 0.35 546.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.39 1.38 1.37 1.36 1.35 1.35 3.43%
Adjusted Per Share Value based on latest NOSH - 218,478
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.46 34.93 34.41 24.35 25.18 20.30 17.93 72.29%
EPS 5.69 3.71 3.73 2.26 2.58 1.50 0.35 545.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4156 1.3857 1.3758 1.3658 1.3558 1.3458 1.3458 3.43%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.725 1.06 1.28 1.32 0.815 0.60 0.56 -
P/RPS 1.79 3.03 3.71 5.40 3.23 2.95 3.11 -30.87%
P/EPS 12.69 28.46 34.25 58.19 31.52 39.87 158.48 -81.50%
EY 7.88 3.51 2.92 1.72 3.17 2.51 0.63 441.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.76 0.93 0.96 0.60 0.44 0.41 15.70%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 25/11/21 28/09/21 31/05/21 30/03/21 -
Price 0.815 1.00 1.04 1.49 1.21 0.93 0.60 -
P/RPS 2.01 2.85 3.01 6.10 4.79 4.57 3.34 -28.78%
P/EPS 14.27 26.85 27.83 65.68 46.79 61.80 169.80 -80.90%
EY 7.01 3.72 3.59 1.52 2.14 1.62 0.59 423.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.72 0.75 1.09 0.89 0.69 0.44 18.89%

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