[Y&G] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 13.82%
YoY- 89.95%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 109,402 92,700 100,820 105,834 109,879 127,666 134,233 -12.71%
PBT 20,545 14,617 13,791 11,658 10,338 8,678 6,914 106.27%
Tax -4,948 -2,764 -3,235 -2,625 -2,407 -3,200 -2,213 70.73%
NP 15,597 11,853 10,556 9,033 7,931 5,478 4,701 121.96%
-
NP to SH 15,733 11,987 10,647 9,074 7,972 5,491 4,714 122.84%
-
Tax Rate 24.08% 18.91% 23.46% 22.52% 23.28% 36.87% 32.01% -
Total Cost 93,805 80,847 90,264 96,801 101,948 122,188 129,532 -19.30%
-
Net Worth 237,634 184,642 181,565 180,026 176,949 173,871 170,794 24.55%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,210 - - - - - - -
Div Payout % 58.54% - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 237,634 184,642 181,565 180,026 176,949 173,871 170,794 24.55%
NOSH 199,384 153,869 153,869 153,869 153,869 153,869 153,869 18.80%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.26% 12.79% 10.47% 8.54% 7.22% 4.29% 3.50% -
ROE 6.62% 6.49% 5.86% 5.04% 4.51% 3.16% 2.76% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 59.39 60.25 65.52 68.78 71.41 82.97 87.24 -22.55%
EPS 8.54 7.79 6.92 5.90 5.18 3.57 3.06 97.85%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.20 1.18 1.17 1.15 1.13 1.11 10.50%
Adjusted Per Share Value based on latest NOSH - 153,869
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 50.07 42.43 46.15 48.44 50.29 58.43 61.44 -12.72%
EPS 7.20 5.49 4.87 4.15 3.65 2.51 2.16 122.65%
DPS 4.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0877 0.8451 0.831 0.824 0.8099 0.7958 0.7817 24.56%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.90 0.83 0.83 0.81 0.845 0.64 0.77 -
P/RPS 1.52 1.38 1.27 1.18 1.18 0.77 0.88 43.81%
P/EPS 10.54 10.65 12.00 13.74 16.31 17.93 25.13 -43.87%
EY 9.49 9.39 8.34 7.28 6.13 5.58 3.98 78.19%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.70 0.69 0.73 0.57 0.69 0.96%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 28/11/14 18/08/14 23/05/14 27/02/14 25/11/13 20/08/13 -
Price 1.00 0.90 0.79 0.81 0.925 0.805 0.605 -
P/RPS 1.68 1.49 1.21 1.18 1.30 0.97 0.69 80.69%
P/EPS 11.71 11.55 11.42 13.74 17.85 22.56 19.75 -29.35%
EY 8.54 8.66 8.76 7.28 5.60 4.43 5.06 41.61%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.67 0.69 0.80 0.71 0.55 26.14%

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