[YFG] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[YFG] YFG BERHAD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 6.47%
YoY- 127.85%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 169,249 144,909 135,781 107,283 99,258 93,812 82,698 60.98%
PBT 3,264 2,567 1,990 1,188 1,115 1,375 1,110 104.84%
Tax 2,226 2,451 2,712 -52 -48 -63 -63 -
NP 5,490 5,018 4,702 1,136 1,067 1,312 1,047 200.91%
-
NP to SH 5,390 4,918 4,602 1,136 1,067 1,312 1,047 197.25%
-
Tax Rate -68.20% -95.48% -136.28% 4.38% 4.30% 4.58% 5.68% -
Total Cost 163,759 139,891 131,079 106,147 98,191 92,500 81,651 58.83%
-
Net Worth 40,562 38,132 38,284 35,687 38,177 36,112 34,789 10.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 40,562 38,132 38,284 35,687 38,177 36,112 34,789 10.74%
NOSH 612,727 588,461 606,721 625,000 673,333 641,428 625,714 -1.38%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.24% 3.46% 3.46% 1.06% 1.07% 1.40% 1.27% -
ROE 13.29% 12.90% 12.02% 3.18% 2.79% 3.63% 3.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.62 24.63 22.38 17.17 14.74 14.63 13.22 63.20%
EPS 0.88 0.84 0.76 0.18 0.16 0.20 0.17 198.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0648 0.0631 0.0571 0.0567 0.0563 0.0556 12.30%
Adjusted Per Share Value based on latest NOSH - 625,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.79 23.79 22.29 17.61 16.30 15.40 13.58 60.97%
EPS 0.88 0.81 0.76 0.19 0.18 0.22 0.17 198.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0626 0.0629 0.0586 0.0627 0.0593 0.0571 10.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.125 0.13 0.12 0.115 0.12 0.12 0.14 -
P/RPS 0.45 0.53 0.54 0.67 0.81 0.82 1.06 -43.42%
P/EPS 14.21 15.56 15.82 63.27 75.73 58.67 83.67 -69.23%
EY 7.04 6.43 6.32 1.58 1.32 1.70 1.20 224.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.01 1.90 2.01 2.12 2.13 2.52 -17.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/01/14 29/10/13 30/08/13 30/04/13 31/01/13 24/10/12 23/08/12 -
Price 0.115 0.13 0.125 0.105 0.115 0.12 0.14 -
P/RPS 0.42 0.53 0.56 0.61 0.78 0.82 1.06 -45.96%
P/EPS 13.07 15.56 16.48 57.77 72.57 58.67 83.67 -70.89%
EY 7.65 6.43 6.07 1.73 1.38 1.70 1.20 242.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.01 1.98 1.84 2.03 2.13 2.52 -21.82%

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