[Y&G] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -37.8%
YoY- -32.29%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 116,428 91,042 82,666 95,822 165,626 197,520 192,756 -28.43%
PBT 25,947 19,884 19,340 23,526 38,645 46,741 42,244 -27.63%
Tax -7,485 -4,591 -4,112 -5,669 -9,551 -12,026 -10,411 -19.66%
NP 18,462 15,293 15,228 17,857 29,094 34,715 31,833 -30.33%
-
NP to SH 18,432 15,511 15,467 18,114 29,122 34,556 31,703 -30.22%
-
Tax Rate 28.85% 23.09% 21.26% 24.10% 24.71% 25.73% 24.64% -
Total Cost 97,966 75,749 67,438 77,965 136,532 162,805 160,923 -28.06%
-
Net Worth 273,156 279,138 273,156 269,168 198,289 263,187 257,205 4.07%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,956 - - 9,969 9,969 19,179 19,179 -35.28%
Div Payout % 54.02% - - 55.04% 34.23% 55.50% 60.50% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 273,156 279,138 273,156 269,168 198,289 263,187 257,205 4.07%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.86% 16.80% 18.42% 18.64% 17.57% 17.58% 16.51% -
ROE 6.75% 5.56% 5.66% 6.73% 14.69% 13.13% 12.33% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 58.39 45.66 41.46 48.06 83.53 99.06 96.68 -28.44%
EPS 9.24 7.78 7.76 9.08 14.69 17.33 15.90 -30.24%
DPS 5.00 0.00 0.00 5.00 5.00 9.62 9.62 -35.22%
NAPS 1.37 1.40 1.37 1.35 1.00 1.32 1.29 4.07%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.13 41.54 37.72 43.72 75.58 90.13 87.96 -28.43%
EPS 8.41 7.08 7.06 8.27 13.29 15.77 14.47 -30.24%
DPS 4.54 0.00 0.00 4.55 4.55 8.75 8.75 -35.30%
NAPS 1.2464 1.2737 1.2464 1.2282 0.9048 1.2009 1.1736 4.07%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.11 0.94 1.00 1.14 1.21 1.44 1.50 -
P/RPS 1.90 2.06 2.41 2.37 1.45 1.45 1.55 14.46%
P/EPS 12.01 12.08 12.89 12.55 8.24 8.31 9.43 17.40%
EY 8.33 8.28 7.76 7.97 12.14 12.04 10.60 -14.77%
DY 4.50 0.00 0.00 4.39 4.13 6.68 6.41 -20.92%
P/NAPS 0.81 0.67 0.73 0.84 1.21 1.09 1.16 -21.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 09/09/16 25/05/16 29/02/16 25/11/15 19/08/15 -
Price 0.96 1.00 0.94 1.00 1.19 1.20 1.48 -
P/RPS 1.64 2.19 2.27 2.08 1.42 1.21 1.53 4.71%
P/EPS 10.38 12.85 12.12 11.01 8.10 6.92 9.31 7.48%
EY 9.63 7.78 8.25 9.08 12.34 14.44 10.74 -6.98%
DY 5.21 0.00 0.00 5.00 4.20 8.02 6.50 -13.65%
P/NAPS 0.70 0.71 0.69 0.74 1.19 0.91 1.15 -28.06%

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