[YFG] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[YFG] YFG BERHAD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 60.82%
YoY- 50.13%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 99,258 93,812 82,698 89,525 84,936 82,089 83,928 11.77%
PBT 1,115 1,375 1,110 -3,794 -10,154 -11,013 -11,906 -
Tax -48 -63 -63 -285 -257 -300 -300 -70.36%
NP 1,067 1,312 1,047 -4,079 -10,411 -11,313 -12,206 -
-
NP to SH 1,067 1,312 1,047 -4,079 -10,411 -11,313 -12,206 -
-
Tax Rate 4.30% 4.58% 5.68% - - - - -
Total Cost 98,191 92,500 81,651 93,604 95,347 93,402 96,134 1.41%
-
Net Worth 38,177 36,112 34,789 33,123 34,866 32,997 24,559 34.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 38,177 36,112 34,789 33,123 34,866 32,997 24,559 34.01%
NOSH 673,333 641,428 625,714 603,333 638,571 613,333 459,065 28.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.07% 1.40% 1.27% -4.56% -12.26% -13.78% -14.54% -
ROE 2.79% 3.63% 3.01% -12.31% -29.86% -34.28% -49.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.74 14.63 13.22 14.84 13.30 13.38 18.28 -13.31%
EPS 0.16 0.20 0.17 -0.68 -1.63 -1.84 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0563 0.0556 0.0549 0.0546 0.0538 0.0535 3.93%
Adjusted Per Share Value based on latest NOSH - 603,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.30 15.40 13.58 14.70 13.95 13.48 13.78 11.79%
EPS 0.18 0.22 0.17 -0.67 -1.71 -1.86 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.0593 0.0571 0.0544 0.0572 0.0542 0.0403 34.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.12 0.14 0.17 0.16 0.14 0.18 -
P/RPS 0.81 0.82 1.06 1.15 1.20 1.05 0.98 -11.87%
P/EPS 75.73 58.67 83.67 -25.15 -9.81 -7.59 -6.77 -
EY 1.32 1.70 1.20 -3.98 -10.19 -13.18 -14.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.13 2.52 3.10 2.93 2.60 3.36 -26.33%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 24/10/12 23/08/12 30/04/12 31/01/12 31/10/11 26/08/11 -
Price 0.115 0.12 0.14 0.15 0.17 0.14 0.12 -
P/RPS 0.78 0.82 1.06 1.01 1.28 1.05 0.66 11.72%
P/EPS 72.57 58.67 83.67 -22.19 -10.43 -7.59 -4.51 -
EY 1.38 1.70 1.20 -4.51 -9.59 -13.18 -22.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.13 2.52 2.73 3.11 2.60 2.24 -6.32%

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