[Y&G] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 122.5%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 158,926 52,420 36,806 44,112 26,174 9,460 17,804 43.97%
PBT 8,403 8,037 1,199 2,276 -2,334 -3,290 -2,482 -
Tax -3,513 -1,376 -921 -1,542 -931 -514 0 -
NP 4,890 6,661 278 734 -3,265 -3,804 -2,482 -
-
NP to SH 4,902 6,674 272 735 -3,267 -3,807 -2,481 -
-
Tax Rate 41.81% 17.12% 76.81% 67.75% - - - -
Total Cost 154,036 45,759 36,528 43,378 29,439 13,264 20,286 40.15%
-
Net Worth 169,365 50,905 15,330 15,822 15,297 18,380 21,950 40.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 169,365 50,905 15,330 15,822 15,297 18,380 21,950 40.52%
NOSH 153,968 48,023 49,454 51,041 50,990 51,057 51,046 20.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.08% 12.71% 0.76% 1.66% -12.47% -40.21% -13.94% -
ROE 2.89% 13.11% 1.77% 4.65% -21.36% -20.71% -11.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 103.22 109.15 74.42 86.42 51.33 18.53 34.88 19.80%
EPS 3.19 8.70 0.55 1.44 -6.40 -7.46 -4.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 0.31 0.31 0.30 0.36 0.43 16.92%
Adjusted Per Share Value based on latest NOSH - 57,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 72.74 23.99 16.85 20.19 11.98 4.33 8.15 43.97%
EPS 2.24 3.05 0.12 0.34 -1.50 -1.74 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7752 0.233 0.0702 0.0724 0.07 0.0841 0.1005 40.52%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.89 0.75 0.16 0.34 0.17 0.31 0.38 -
P/RPS 0.86 0.69 0.21 0.39 0.33 1.67 1.09 -3.86%
P/EPS 27.95 5.40 29.09 23.61 -2.65 -4.16 -7.82 -
EY 3.58 18.53 3.44 4.24 -37.69 -24.05 -12.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.71 0.52 1.10 0.57 0.86 0.88 -1.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 22/02/11 12/02/10 25/02/09 29/02/08 09/03/07 -
Price 0.89 0.68 0.15 0.35 0.35 0.38 0.38 -
P/RPS 0.86 0.62 0.20 0.40 0.68 2.05 1.09 -3.86%
P/EPS 27.95 4.89 27.27 24.31 -5.46 -5.10 -7.82 -
EY 3.58 20.44 3.67 4.11 -18.31 -19.62 -12.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.48 1.13 1.17 1.06 0.88 -1.37%

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