[Y&G] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -30.65%
YoY- 18.99%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 32,658 44,892 52,206 64,837 95,980 88,671 76,551 -43.29%
PBT 8,188 10,406 10,262 13,954 22,475 20,439 14,952 -33.04%
Tax -3,099 -4,038 -3,523 -4,232 -8,454 -7,946 -6,801 -40.75%
NP 5,089 6,368 6,739 9,722 14,021 12,493 8,151 -26.93%
-
NP to SH 5,088 6,364 6,734 9,714 14,007 12,479 8,138 -26.86%
-
Tax Rate 37.85% 38.80% 34.33% 30.33% 37.62% 38.88% 45.49% -
Total Cost 27,569 38,524 45,467 55,115 81,959 76,178 68,400 -45.40%
-
Net Worth 316,793 316,793 310,239 312,423 312,423 310,239 303,684 2.85%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 316,793 316,793 310,239 312,423 312,423 310,239 303,684 2.85%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.58% 14.19% 12.91% 14.99% 14.61% 14.09% 10.65% -
ROE 1.61% 2.01% 2.17% 3.11% 4.48% 4.02% 2.68% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.95 20.55 23.90 29.68 43.93 40.59 35.04 -43.29%
EPS 2.33 2.91 3.08 4.45 6.41 5.71 3.72 -26.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.42 1.43 1.43 1.42 1.39 2.85%
Adjusted Per Share Value based on latest NOSH - 218,478
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.90 20.48 23.82 29.59 43.80 40.46 34.93 -43.30%
EPS 2.32 2.90 3.07 4.43 6.39 5.69 3.71 -26.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4455 1.4455 1.4156 1.4256 1.4256 1.4156 1.3857 2.85%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.66 0.64 0.705 0.705 0.715 0.725 1.06 -
P/RPS 4.42 3.11 2.95 2.38 1.63 1.79 3.03 28.59%
P/EPS 28.34 21.97 22.87 15.86 11.15 12.69 28.46 -0.28%
EY 3.53 4.55 4.37 6.31 8.97 7.88 3.51 0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.50 0.49 0.50 0.51 0.76 -28.42%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 31/05/23 27/02/23 29/11/22 30/08/22 31/05/22 -
Price 0.77 0.67 0.69 0.76 0.72 0.815 1.00 -
P/RPS 5.15 3.26 2.89 2.56 1.64 2.01 2.85 48.30%
P/EPS 33.06 23.00 22.39 17.09 11.23 14.27 26.85 14.86%
EY 3.02 4.35 4.47 5.85 8.90 7.01 3.72 -12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.49 0.53 0.50 0.57 0.72 -18.45%

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