[Y&G] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3.04%
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 109,879 127,666 134,233 152,819 158,925 148,979 119,725 -5.54%
PBT 10,338 8,678 6,914 8,388 8,427 13,983 13,081 -14.48%
Tax -2,407 -3,200 -2,213 -3,624 -3,513 -4,017 -3,735 -25.33%
NP 7,931 5,478 4,701 4,764 4,914 9,966 9,346 -10.34%
-
NP to SH 7,972 5,491 4,714 4,777 4,927 9,979 9,359 -10.11%
-
Tax Rate 23.28% 36.87% 32.01% 43.20% 41.69% 28.73% 28.55% -
Total Cost 101,948 122,188 129,532 148,055 154,011 139,013 110,379 -5.14%
-
Net Worth 176,949 173,871 170,794 170,794 168,915 166,740 166,799 4.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 176,949 173,871 170,794 170,794 168,915 166,740 166,799 4.00%
NOSH 153,869 153,869 153,869 153,869 153,559 152,972 154,444 -0.24%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.22% 4.29% 3.50% 3.12% 3.09% 6.69% 7.81% -
ROE 4.51% 3.16% 2.76% 2.80% 2.92% 5.98% 5.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.41 82.97 87.24 99.32 103.49 97.39 77.52 -5.31%
EPS 5.18 3.57 3.06 3.10 3.21 6.52 6.06 -9.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.11 1.11 1.10 1.09 1.08 4.26%
Adjusted Per Share Value based on latest NOSH - 153,869
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 50.29 58.43 61.44 69.95 72.74 68.19 54.80 -5.54%
EPS 3.65 2.51 2.16 2.19 2.26 4.57 4.28 -10.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8099 0.7958 0.7817 0.7817 0.7731 0.7632 0.7635 4.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.845 0.64 0.77 0.42 0.89 0.60 0.58 -
P/RPS 1.18 0.77 0.88 0.42 0.86 0.62 0.75 35.16%
P/EPS 16.31 17.93 25.13 13.53 27.74 9.20 9.57 42.54%
EY 6.13 5.58 3.98 7.39 3.61 10.87 10.45 -29.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.57 0.69 0.38 0.81 0.55 0.54 22.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 20/08/13 29/05/13 28/02/13 19/11/12 17/08/12 -
Price 0.925 0.805 0.605 0.50 0.89 0.89 0.43 -
P/RPS 1.30 0.97 0.69 0.50 0.86 0.91 0.55 77.16%
P/EPS 17.85 22.56 19.75 16.11 27.74 13.64 7.10 84.58%
EY 5.60 4.43 5.06 6.21 3.61 7.33 14.09 -45.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.55 0.45 0.81 0.82 0.40 58.53%

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