[Y&G] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -30.68%
YoY- -17.25%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 38,734 32,658 44,892 52,206 64,837 95,980 88,671 -42.34%
PBT 9,916 8,188 10,406 10,262 13,954 22,475 20,439 -38.17%
Tax -3,599 -3,099 -4,038 -3,523 -4,232 -8,454 -7,946 -40.93%
NP 6,317 5,089 6,368 6,739 9,722 14,021 12,493 -36.45%
-
NP to SH 6,344 5,088 6,364 6,734 9,714 14,007 12,479 -36.22%
-
Tax Rate 36.29% 37.85% 38.80% 34.33% 30.33% 37.62% 38.88% -
Total Cost 32,417 27,569 38,524 45,467 55,115 81,959 76,178 -43.33%
-
Net Worth 318,978 316,793 316,793 310,239 312,423 312,423 310,239 1.86%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 318,978 316,793 316,793 310,239 312,423 312,423 310,239 1.86%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 16.31% 15.58% 14.19% 12.91% 14.99% 14.61% 14.09% -
ROE 1.99% 1.61% 2.01% 2.17% 3.11% 4.48% 4.02% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 17.73 14.95 20.55 23.90 29.68 43.93 40.59 -42.34%
EPS 2.90 2.33 2.91 3.08 4.45 6.41 5.71 -36.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.45 1.42 1.43 1.43 1.42 1.86%
Adjusted Per Share Value based on latest NOSH - 218,478
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 17.67 14.90 20.48 23.82 29.59 43.80 40.46 -42.35%
EPS 2.89 2.32 2.90 3.07 4.43 6.39 5.69 -36.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4555 1.4455 1.4455 1.4156 1.4256 1.4256 1.4156 1.86%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.84 0.66 0.64 0.705 0.705 0.715 0.725 -
P/RPS 4.74 4.42 3.11 2.95 2.38 1.63 1.79 91.06%
P/EPS 28.93 28.34 21.97 22.87 15.86 11.15 12.69 72.95%
EY 3.46 3.53 4.55 4.37 6.31 8.97 7.88 -42.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.44 0.50 0.49 0.50 0.51 8.92%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 30/08/23 31/05/23 27/02/23 29/11/22 30/08/22 -
Price 0.72 0.77 0.67 0.69 0.76 0.72 0.815 -
P/RPS 4.06 5.15 3.26 2.89 2.56 1.64 2.01 59.58%
P/EPS 24.80 33.06 23.00 22.39 17.09 11.23 14.27 44.40%
EY 4.03 3.02 4.35 4.47 5.85 8.90 7.01 -30.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.46 0.49 0.53 0.50 0.57 -9.56%

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