[Y&G] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -25.44%
YoY- 54.22%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 59,935 59,004 56,621 55,680 65,141 75,481 77,093 -15.41%
PBT 6,885 11,790 12,118 12,995 16,410 15,750 13,433 -35.87%
Tax -2,854 -4,206 -4,326 -4,704 -5,297 -5,441 -6,089 -39.57%
NP 4,031 7,584 7,792 8,291 11,113 10,309 7,344 -32.88%
-
NP to SH 4,027 7,552 7,760 8,237 11,048 10,265 7,308 -32.71%
-
Tax Rate 41.45% 35.67% 35.70% 36.20% 32.28% 34.55% 45.33% -
Total Cost 55,904 51,420 48,829 47,389 54,028 65,172 69,749 -13.67%
-
Net Worth 279,967 293,095 291,101 289,107 289,107 285,119 283,125 -0.74%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 279,967 293,095 291,101 289,107 289,107 285,119 283,125 -0.74%
NOSH 218,478 199,384 199,384 199,384 199,384 199,384 199,384 6.26%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.73% 12.85% 13.76% 14.89% 17.06% 13.66% 9.53% -
ROE 1.44% 2.58% 2.67% 2.85% 3.82% 3.60% 2.58% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.69 29.59 28.40 27.93 32.67 37.86 38.67 -18.00%
EPS 1.93 3.79 3.89 4.13 5.54 5.15 3.67 -34.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.47 1.46 1.45 1.45 1.43 1.42 -3.78%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.35 26.92 25.84 25.41 29.72 34.44 35.18 -15.41%
EPS 1.84 3.45 3.54 3.76 5.04 4.68 3.33 -32.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2775 1.3374 1.3283 1.3192 1.3192 1.301 1.2919 -0.74%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.75 0.85 0.91 0.91 0.93 0.93 0.955 -
P/RPS 2.61 2.87 3.20 3.26 2.85 2.46 2.47 3.73%
P/EPS 38.91 22.44 23.38 22.03 16.78 18.06 26.06 30.53%
EY 2.57 4.46 4.28 4.54 5.96 5.54 3.84 -23.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.62 0.63 0.64 0.65 0.67 -11.23%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 12/11/19 23/08/19 30/05/19 28/02/19 23/11/18 24/08/18 -
Price 0.795 0.80 0.90 0.91 0.91 0.93 0.93 -
P/RPS 2.77 2.70 3.17 3.26 2.79 2.46 2.41 9.69%
P/EPS 41.25 21.12 23.12 22.03 16.42 18.06 25.37 38.15%
EY 2.42 4.73 4.32 4.54 6.09 5.54 3.94 -27.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.62 0.63 0.63 0.65 0.65 -6.23%

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