[Y&G] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -0.32%
YoY- 147.51%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 64,837 95,980 88,671 76,551 75,418 53,371 55,184 11.31%
PBT 13,954 22,475 20,439 14,952 14,835 7,564 8,387 40.27%
Tax -4,232 -8,454 -7,946 -6,801 -6,662 -2,596 -2,727 33.93%
NP 9,722 14,021 12,493 8,151 8,173 4,968 5,660 43.28%
-
NP to SH 9,714 14,007 12,479 8,138 8,164 4,956 5,650 43.37%
-
Tax Rate 30.33% 37.62% 38.88% 45.49% 44.91% 34.32% 32.51% -
Total Cost 55,115 81,959 76,178 68,400 67,245 48,403 49,524 7.37%
-
Net Worth 312,423 312,423 310,239 303,684 301,500 299,315 297,130 3.39%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 312,423 312,423 310,239 303,684 301,500 299,315 297,130 3.39%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.99% 14.61% 14.09% 10.65% 10.84% 9.31% 10.26% -
ROE 3.11% 4.48% 4.02% 2.68% 2.71% 1.66% 1.90% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 29.68 43.93 40.59 35.04 34.52 24.43 25.26 11.31%
EPS 4.45 6.41 5.71 3.72 3.74 2.27 2.59 43.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.42 1.39 1.38 1.37 1.36 3.39%
Adjusted Per Share Value based on latest NOSH - 218,478
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 29.59 43.80 40.46 34.93 34.41 24.35 25.18 11.32%
EPS 4.43 6.39 5.69 3.71 3.73 2.26 2.58 43.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4256 1.4256 1.4156 1.3857 1.3758 1.3658 1.3558 3.39%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.705 0.715 0.725 1.06 1.28 1.32 0.815 -
P/RPS 2.38 1.63 1.79 3.03 3.71 5.40 3.23 -18.37%
P/EPS 15.86 11.15 12.69 28.46 34.25 58.19 31.52 -36.65%
EY 6.31 8.97 7.88 3.51 2.92 1.72 3.17 58.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.51 0.76 0.93 0.96 0.60 -12.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 30/08/22 31/05/22 28/02/22 25/11/21 28/09/21 -
Price 0.76 0.72 0.815 1.00 1.04 1.49 1.21 -
P/RPS 2.56 1.64 2.01 2.85 3.01 6.10 4.79 -34.06%
P/EPS 17.09 11.23 14.27 26.85 27.83 65.68 46.79 -48.80%
EY 5.85 8.90 7.01 3.72 3.59 1.52 2.14 95.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.57 0.72 0.75 1.09 0.89 -29.15%

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