[Y&G] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 70.03%
YoY- 194.81%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 165,626 197,520 192,756 177,502 109,402 92,700 100,820 39.10%
PBT 38,645 46,741 42,244 35,957 20,545 14,617 13,791 98.38%
Tax -9,551 -12,026 -10,411 -9,112 -4,948 -2,764 -3,235 105.39%
NP 29,094 34,715 31,833 26,845 15,597 11,853 10,556 96.21%
-
NP to SH 29,122 34,556 31,703 26,751 15,733 11,987 10,647 95.22%
-
Tax Rate 24.71% 25.73% 24.64% 25.34% 24.08% 18.91% 23.46% -
Total Cost 136,532 162,805 160,923 150,657 93,805 80,847 90,264 31.66%
-
Net Worth 198,289 263,187 257,205 259,199 237,634 184,642 181,565 6.03%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 9,969 19,179 19,179 19,179 9,210 - - -
Div Payout % 34.23% 55.50% 60.50% 71.70% 58.54% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 198,289 263,187 257,205 259,199 237,634 184,642 181,565 6.03%
NOSH 199,384 199,384 199,384 199,384 199,384 153,869 153,869 18.80%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.57% 17.58% 16.51% 15.12% 14.26% 12.79% 10.47% -
ROE 14.69% 13.13% 12.33% 10.32% 6.62% 6.49% 5.86% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 83.53 99.06 96.68 89.03 59.39 60.25 65.52 17.52%
EPS 14.69 17.33 15.90 13.42 8.54 7.79 6.92 64.94%
DPS 5.00 9.62 9.62 9.62 5.00 0.00 0.00 -
NAPS 1.00 1.32 1.29 1.30 1.29 1.20 1.18 -10.42%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.81 90.41 88.23 81.24 50.07 42.43 46.15 39.09%
EPS 13.33 15.82 14.51 12.24 7.20 5.49 4.87 95.31%
DPS 4.56 8.78 8.78 8.78 4.22 0.00 0.00 -
NAPS 0.9076 1.2046 1.1773 1.1864 1.0877 0.8451 0.831 6.03%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.21 1.44 1.50 0.90 0.90 0.83 0.83 -
P/RPS 1.45 1.45 1.55 1.01 1.52 1.38 1.27 9.21%
P/EPS 8.24 8.31 9.43 6.71 10.54 10.65 12.00 -22.11%
EY 12.14 12.04 10.60 14.91 9.49 9.39 8.34 28.35%
DY 4.13 6.68 6.41 10.69 5.56 0.00 0.00 -
P/NAPS 1.21 1.09 1.16 0.69 0.70 0.69 0.70 43.88%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 19/08/15 28/05/15 17/02/15 28/11/14 18/08/14 -
Price 1.19 1.20 1.48 0.78 1.00 0.90 0.79 -
P/RPS 1.42 1.21 1.53 0.88 1.68 1.49 1.21 11.22%
P/EPS 8.10 6.92 9.31 5.81 11.71 11.55 11.42 -20.41%
EY 12.34 14.44 10.74 17.20 8.54 8.66 8.76 25.58%
DY 4.20 8.02 6.50 12.33 5.00 0.00 0.00 -
P/NAPS 1.19 0.91 1.15 0.60 0.78 0.75 0.67 46.50%

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