[YONGTAI] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -10.64%
YoY- -33.05%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 66,828 61,304 58,328 58,975 58,992 64,893 68,998 -2.10%
PBT 709 1,460 1,584 5,227 5,503 8,871 9,686 -82.41%
Tax 39 46 103 -1,416 -1,160 -2,069 -2,328 -
NP 748 1,506 1,687 3,811 4,343 6,802 7,358 -78.12%
-
NP to SH 748 1,506 1,687 3,811 4,265 6,724 7,280 -77.97%
-
Tax Rate -5.50% -3.15% -6.50% 27.09% 21.08% 23.32% 24.03% -
Total Cost 66,080 59,798 56,641 55,164 54,649 58,091 61,640 4.73%
-
Net Worth 72,911 74,000 40,041 73,599 74,067 73,205 73,048 -0.12%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 1,437 1,437 1,437 1,437 -
Div Payout % - - - 37.71% 33.69% 21.37% 19.74% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 72,911 74,000 40,041 73,599 74,067 73,205 73,048 -0.12%
NOSH 39,411 40,000 40,041 39,999 39,821 39,785 39,917 -0.84%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.12% 2.46% 2.89% 6.46% 7.36% 10.48% 10.66% -
ROE 1.03% 2.04% 4.21% 5.18% 5.76% 9.19% 9.97% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 169.56 153.26 145.67 147.44 148.14 163.11 172.85 -1.26%
EPS 1.90 3.77 4.21 9.53 10.71 16.90 18.24 -77.76%
DPS 0.00 0.00 0.00 3.60 3.61 3.60 3.60 -
NAPS 1.85 1.85 1.00 1.84 1.86 1.84 1.83 0.72%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 15.59 14.30 13.61 13.76 13.76 15.14 16.09 -2.07%
EPS 0.17 0.35 0.39 0.89 0.99 1.57 1.70 -78.36%
DPS 0.00 0.00 0.00 0.34 0.34 0.34 0.34 -
NAPS 0.1701 0.1726 0.0934 0.1717 0.1728 0.1708 0.1704 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.22 1.22 1.63 1.93 2.25 1.79 1.59 -
P/RPS 0.72 0.80 1.12 1.31 1.52 1.10 0.92 -15.03%
P/EPS 64.28 32.40 38.69 20.26 21.01 10.59 8.72 277.39%
EY 1.56 3.09 2.58 4.94 4.76 9.44 11.47 -73.45%
DY 0.00 0.00 0.00 1.87 1.60 2.01 2.26 -
P/NAPS 0.66 0.66 1.63 1.05 1.21 0.97 0.87 -16.77%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 28/08/02 28/05/02 27/02/02 28/11/01 28/08/01 -
Price 1.14 1.24 1.51 1.69 2.13 2.09 1.83 -
P/RPS 0.67 0.81 1.04 1.15 1.44 1.28 1.06 -26.28%
P/EPS 60.07 32.93 35.84 17.74 19.89 12.37 10.03 228.71%
EY 1.66 3.04 2.79 5.64 5.03 8.09 9.97 -69.63%
DY 0.00 0.00 0.00 2.13 1.69 1.72 1.97 -
P/NAPS 0.62 0.67 1.51 0.92 1.15 1.14 1.00 -27.22%

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