[Y&G] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 23.32%
YoY- 1075.87%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 158,925 148,979 119,725 80,582 53,606 30,261 28,055 216.11%
PBT 8,427 13,983 13,081 10,435 8,274 1,126 -303 -
Tax -3,513 -4,017 -3,735 -1,997 -1,434 -544 -448 292.24%
NP 4,914 9,966 9,346 8,438 6,840 582 -751 -
-
NP to SH 4,927 9,979 9,359 8,451 6,853 576 -757 -
-
Tax Rate 41.69% 28.73% 28.55% 19.14% 17.33% 48.31% - -
Total Cost 154,011 139,013 110,379 72,144 46,766 29,679 28,806 204.20%
-
Net Worth 168,915 166,740 166,799 166,883 164,730 16,896 16,319 371.60%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 168,915 166,740 166,799 166,883 164,730 16,896 16,319 371.60%
NOSH 153,559 152,972 154,444 154,521 153,953 51,200 50,999 107.82%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.09% 6.69% 7.81% 10.47% 12.76% 1.92% -2.68% -
ROE 2.92% 5.98% 5.61% 5.06% 4.16% 3.41% -4.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 103.49 97.39 77.52 52.15 34.82 59.10 55.01 52.10%
EPS 3.21 6.52 6.06 5.47 4.45 1.13 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.08 1.08 1.07 0.33 0.32 126.91%
Adjusted Per Share Value based on latest NOSH - 154,521
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.74 68.19 54.80 36.88 24.54 13.85 12.84 216.12%
EPS 2.26 4.57 4.28 3.87 3.14 0.26 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7731 0.7632 0.7635 0.7638 0.754 0.0773 0.0747 371.55%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.89 0.60 0.58 0.70 0.75 0.16 0.19 -
P/RPS 0.86 0.62 0.75 1.34 2.15 0.27 0.35 81.59%
P/EPS 27.74 9.20 9.57 12.80 16.85 14.22 -12.80 -
EY 3.61 10.87 10.45 7.81 5.94 7.03 -7.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.55 0.54 0.65 0.70 0.48 0.59 23.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 19/11/12 17/08/12 28/05/12 27/02/12 27/10/11 19/08/11 -
Price 0.89 0.89 0.43 0.63 0.68 0.125 0.145 -
P/RPS 0.86 0.91 0.55 1.21 1.95 0.21 0.26 121.19%
P/EPS 27.74 13.64 7.10 11.52 15.28 11.11 -9.77 -
EY 3.61 7.33 14.09 8.68 6.55 9.00 -10.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.40 0.58 0.64 0.38 0.45 47.70%

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