[Y&G] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -12.98%
YoY- -73.67%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 75,481 77,093 70,267 76,964 86,715 108,176 118,507 -25.95%
PBT 15,750 13,433 10,156 9,828 10,887 19,746 24,072 -24.61%
Tax -5,441 -6,089 -4,797 -4,933 -5,266 -6,749 -7,303 -17.80%
NP 10,309 7,344 5,359 4,895 5,621 12,997 16,769 -27.67%
-
NP to SH 10,265 7,308 5,341 4,853 5,577 12,941 16,713 -27.72%
-
Tax Rate 34.55% 45.33% 47.23% 50.19% 48.37% 34.18% 30.34% -
Total Cost 65,172 69,749 64,908 72,069 81,094 95,179 101,738 -25.66%
-
Net Worth 285,119 283,125 279,138 279,138 275,150 275,150 275,150 2.39%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - 9,956 9,956 9,956 -
Div Payout % - - - - 178.53% 76.94% 59.58% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 285,119 283,125 279,138 279,138 275,150 275,150 275,150 2.39%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.66% 9.53% 7.63% 6.36% 6.48% 12.01% 14.15% -
ROE 3.60% 2.58% 1.91% 1.74% 2.03% 4.70% 6.07% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 37.86 38.67 35.24 38.60 43.49 54.25 59.44 -25.95%
EPS 5.15 3.67 2.68 2.43 2.80 6.49 8.38 -27.69%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 1.43 1.42 1.40 1.40 1.38 1.38 1.38 2.39%
Adjusted Per Share Value based on latest NOSH - 199,384
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.44 35.18 32.06 35.12 39.57 49.36 54.08 -25.95%
EPS 4.68 3.33 2.44 2.21 2.54 5.91 7.63 -27.78%
DPS 0.00 0.00 0.00 0.00 4.54 4.54 4.54 -
NAPS 1.301 1.2919 1.2737 1.2737 1.2555 1.2555 1.2555 2.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.93 0.955 0.96 1.00 0.955 0.95 1.10 -
P/RPS 2.46 2.47 2.72 2.59 2.20 1.75 1.85 20.90%
P/EPS 18.06 26.06 35.84 41.08 34.14 14.64 13.12 23.71%
EY 5.54 3.84 2.79 2.43 2.93 6.83 7.62 -19.13%
DY 0.00 0.00 0.00 0.00 5.24 5.26 4.55 -
P/NAPS 0.65 0.67 0.69 0.71 0.69 0.69 0.80 -12.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 18/05/18 28/02/18 24/11/17 29/08/17 12/05/17 -
Price 0.93 0.93 0.95 0.95 1.00 0.955 1.02 -
P/RPS 2.46 2.41 2.70 2.46 2.30 1.76 1.72 26.91%
P/EPS 18.06 25.37 35.46 39.03 35.75 14.71 12.17 30.07%
EY 5.54 3.94 2.82 2.56 2.80 6.80 8.22 -23.11%
DY 0.00 0.00 0.00 0.00 5.00 5.24 4.90 -
P/NAPS 0.65 0.65 0.68 0.68 0.72 0.69 0.74 -8.27%

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