[Y&G] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -50.63%
YoY- -28.1%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 127,666 134,233 152,819 158,925 148,979 119,725 80,582 35.86%
PBT 8,678 6,914 8,388 8,427 13,983 13,081 10,435 -11.55%
Tax -3,200 -2,213 -3,624 -3,513 -4,017 -3,735 -1,997 36.89%
NP 5,478 4,701 4,764 4,914 9,966 9,346 8,438 -25.00%
-
NP to SH 5,491 4,714 4,777 4,927 9,979 9,359 8,451 -24.96%
-
Tax Rate 36.87% 32.01% 43.20% 41.69% 28.73% 28.55% 19.14% -
Total Cost 122,188 129,532 148,055 154,011 139,013 110,379 72,144 42.04%
-
Net Worth 173,871 170,794 170,794 168,915 166,740 166,799 166,883 2.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 173,871 170,794 170,794 168,915 166,740 166,799 166,883 2.76%
NOSH 153,869 153,869 153,869 153,559 152,972 154,444 154,521 -0.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.29% 3.50% 3.12% 3.09% 6.69% 7.81% 10.47% -
ROE 3.16% 2.76% 2.80% 2.92% 5.98% 5.61% 5.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 82.97 87.24 99.32 103.49 97.39 77.52 52.15 36.24%
EPS 3.57 3.06 3.10 3.21 6.52 6.06 5.47 -24.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.11 1.10 1.09 1.08 1.08 3.06%
Adjusted Per Share Value based on latest NOSH - 153,559
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.43 61.44 69.95 72.74 68.19 54.80 36.88 35.86%
EPS 2.51 2.16 2.19 2.26 4.57 4.28 3.87 -25.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7958 0.7817 0.7817 0.7731 0.7632 0.7635 0.7638 2.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.64 0.77 0.42 0.89 0.60 0.58 0.70 -
P/RPS 0.77 0.88 0.42 0.86 0.62 0.75 1.34 -30.85%
P/EPS 17.93 25.13 13.53 27.74 9.20 9.57 12.80 25.16%
EY 5.58 3.98 7.39 3.61 10.87 10.45 7.81 -20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.38 0.81 0.55 0.54 0.65 -8.37%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 20/08/13 29/05/13 28/02/13 19/11/12 17/08/12 28/05/12 -
Price 0.805 0.605 0.50 0.89 0.89 0.43 0.63 -
P/RPS 0.97 0.69 0.50 0.86 0.91 0.55 1.21 -13.69%
P/EPS 22.56 19.75 16.11 27.74 13.64 7.10 11.52 56.46%
EY 4.43 5.06 6.21 3.61 7.33 14.09 8.68 -36.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.55 0.45 0.81 0.82 0.40 0.58 14.41%

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