[YONGTAI] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -30.83%
YoY- 210.03%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 30,414 45,760 50,743 56,502 66,463 59,164 60,247 -36.62%
PBT 4,434 4,209 2,735 1,007 3,167 308 -408 -
Tax -767 3,750 4,932 4,337 4,559 -4,600 -4,875 -70.88%
NP 3,667 7,959 7,667 5,344 7,726 -4,292 -5,283 -
-
NP to SH 3,667 7,959 7,667 5,344 7,726 -4,562 -5,552 -
-
Tax Rate 17.30% -89.09% -180.33% -430.69% -143.95% 1,493.51% - -
Total Cost 26,747 37,801 43,076 51,158 58,737 63,456 65,530 -45.00%
-
Net Worth 88,295 86,055 84,176 80,599 21,996 16,851 16,454 206.82%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 88,295 86,055 84,176 80,599 21,996 16,851 16,454 206.82%
NOSH 160,536 162,368 158,823 155,000 41,503 40,123 40,132 152.20%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.06% 17.39% 15.11% 9.46% 11.62% -7.25% -8.77% -
ROE 4.15% 9.25% 9.11% 6.63% 35.12% -27.07% -33.74% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.95 28.18 31.95 36.45 160.14 147.45 150.12 -74.86%
EPS 2.28 4.90 4.83 3.45 18.62 -11.37 -13.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.53 0.52 0.53 0.42 0.41 21.65%
Adjusted Per Share Value based on latest NOSH - 155,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.04 12.10 13.42 14.94 17.58 15.65 15.93 -36.63%
EPS 0.97 2.10 2.03 1.41 2.04 -1.21 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.2276 0.2226 0.2132 0.0582 0.0446 0.0435 206.88%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.98 0.835 0.745 0.55 0.465 0.595 0.75 -
P/RPS 5.17 2.96 2.33 1.51 0.29 0.40 0.50 375.29%
P/EPS 42.90 17.03 15.43 15.95 2.50 -5.23 -5.42 -
EY 2.33 5.87 6.48 6.27 40.03 -19.11 -18.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.58 1.41 1.06 0.88 1.42 1.83 -1.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 19/05/16 22/02/16 23/11/15 27/08/15 28/05/15 16/02/15 -
Price 1.10 0.895 0.81 0.775 0.46 0.635 0.63 -
P/RPS 5.81 3.18 2.54 2.13 0.29 0.43 0.42 477.18%
P/EPS 48.16 18.26 16.78 22.48 2.47 -5.58 -4.55 -
EY 2.08 5.48 5.96 4.45 40.47 -17.91 -21.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.69 1.53 1.49 0.87 1.51 1.54 19.05%

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