[Y&G] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -1.96%
YoY- 99.96%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 74,652 91,156 257,076 90,368 108,486 157,872 25,632 19.48%
PBT 7,196 19,600 57,778 14,812 7,906 10,934 1,318 32.66%
Tax -2,786 -4,258 -14,704 -4,210 -2,554 -5,156 -552 30.93%
NP 4,410 15,342 43,074 10,602 5,352 5,778 766 33.84%
-
NP to SH 4,348 15,332 42,642 10,702 5,352 5,778 766 33.52%
-
Tax Rate 38.72% 21.72% 25.45% 28.42% 32.30% 47.16% 41.88% -
Total Cost 70,242 75,814 214,002 79,766 103,134 152,094 24,866 18.87%
-
Net Worth 275,150 273,156 257,288 181,565 170,794 165,963 16,341 60.02%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 39,889 - - - - -
Div Payout % - - 93.55% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 275,150 273,156 257,288 181,565 170,794 165,963 16,341 60.02%
NOSH 199,384 199,384 199,448 153,869 153,869 153,670 51,066 25.45%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.91% 16.83% 16.76% 11.73% 4.93% 3.66% 2.99% -
ROE 1.58% 5.61% 16.57% 5.89% 3.13% 3.48% 4.69% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 37.44 45.72 128.89 58.73 70.51 102.73 50.19 -4.76%
EPS 2.18 7.68 21.38 6.96 3.48 3.76 1.50 6.42%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 1.29 1.18 1.11 1.08 0.32 27.55%
Adjusted Per Share Value based on latest NOSH - 153,869
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 34.17 41.72 117.67 41.36 49.66 72.26 11.73 19.48%
EPS 1.99 7.02 19.52 4.90 2.45 2.64 0.35 33.56%
DPS 0.00 0.00 18.26 0.00 0.00 0.00 0.00 -
NAPS 1.2594 1.2503 1.1776 0.831 0.7817 0.7596 0.0748 60.02%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.95 1.00 1.50 0.83 0.77 0.58 0.19 -
P/RPS 2.54 2.19 1.16 1.41 1.09 0.56 0.38 37.20%
P/EPS 43.56 13.00 7.02 11.93 22.14 15.43 12.67 22.82%
EY 2.30 7.69 14.25 8.38 4.52 6.48 7.89 -18.55%
DY 0.00 0.00 13.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 1.16 0.70 0.69 0.54 0.59 2.64%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 09/09/16 19/08/15 18/08/14 20/08/13 17/08/12 19/08/11 -
Price 0.955 0.94 1.48 0.79 0.605 0.43 0.145 -
P/RPS 2.55 2.06 1.15 1.35 0.86 0.42 0.29 43.61%
P/EPS 43.79 12.22 6.92 11.36 17.39 11.44 9.67 28.59%
EY 2.28 8.18 14.45 8.80 5.75 8.74 10.34 -22.25%
DY 0.00 0.00 13.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 1.15 0.67 0.55 0.40 0.45 7.37%

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