[Y&G] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 12.24%
YoY- 182.63%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 44,892 52,206 64,837 95,980 88,671 76,551 75,418 -29.30%
PBT 10,406 10,262 13,954 22,475 20,439 14,952 14,835 -21.10%
Tax -4,038 -3,523 -4,232 -8,454 -7,946 -6,801 -6,662 -28.44%
NP 6,368 6,739 9,722 14,021 12,493 8,151 8,173 -15.36%
-
NP to SH 6,364 6,734 9,714 14,007 12,479 8,138 8,164 -15.33%
-
Tax Rate 38.80% 34.33% 30.33% 37.62% 38.88% 45.49% 44.91% -
Total Cost 38,524 45,467 55,115 81,959 76,178 68,400 67,245 -31.09%
-
Net Worth 316,793 310,239 312,423 312,423 310,239 303,684 301,500 3.36%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 316,793 310,239 312,423 312,423 310,239 303,684 301,500 3.36%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 14.19% 12.91% 14.99% 14.61% 14.09% 10.65% 10.84% -
ROE 2.01% 2.17% 3.11% 4.48% 4.02% 2.68% 2.71% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.55 23.90 29.68 43.93 40.59 35.04 34.52 -29.30%
EPS 2.91 3.08 4.45 6.41 5.71 3.72 3.74 -15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.43 1.43 1.42 1.39 1.38 3.36%
Adjusted Per Share Value based on latest NOSH - 218,478
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.55 23.90 29.68 43.93 40.59 35.04 34.52 -29.30%
EPS 2.91 3.08 4.45 6.41 5.71 3.72 3.74 -15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.43 1.43 1.42 1.39 1.38 3.36%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.64 0.705 0.705 0.715 0.725 1.06 1.28 -
P/RPS 3.11 2.95 2.38 1.63 1.79 3.03 3.71 -11.12%
P/EPS 21.97 22.87 15.86 11.15 12.69 28.46 34.25 -25.68%
EY 4.55 4.37 6.31 8.97 7.88 3.51 2.92 34.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.49 0.50 0.51 0.76 0.93 -39.36%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 27/02/23 29/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.67 0.69 0.76 0.72 0.815 1.00 1.04 -
P/RPS 3.26 2.89 2.56 1.64 2.01 2.85 3.01 5.47%
P/EPS 23.00 22.39 17.09 11.23 14.27 26.85 27.83 -11.96%
EY 4.35 4.47 5.85 8.90 7.01 3.72 3.59 13.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.53 0.50 0.57 0.72 0.75 -27.87%

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