[Y&G] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 14.23%
YoY- 14.03%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 110,186 209,630 92,140 115,045 156,725 29,560 38,286 19.24%
PBT 25,389 50,402 15,473 9,768 9,436 1,822 1,920 53.71%
Tax -6,957 -13,569 -4,130 -3,654 -4,074 -629 -1,132 35.30%
NP 18,432 36,833 11,342 6,113 5,361 1,193 788 69.03%
-
NP to SH 18,414 36,564 11,466 6,113 5,361 1,193 788 69.00%
-
Tax Rate 27.40% 26.92% 26.69% 37.41% 43.18% 34.52% 58.96% -
Total Cost 91,754 172,797 80,797 108,932 151,364 28,366 37,498 16.06%
-
Net Worth 279,138 263,187 184,642 173,871 167,926 16,877 16,303 60.47%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 13,292 - - - - - -
Div Payout % - 36.35% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 279,138 263,187 184,642 173,871 167,926 16,877 16,303 60.47%
NOSH 199,384 199,384 153,869 153,869 154,061 51,142 50,948 25.50%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.73% 17.57% 12.31% 5.31% 3.42% 4.04% 2.06% -
ROE 6.60% 13.89% 6.21% 3.52% 3.19% 7.07% 4.83% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 55.26 105.14 59.88 74.77 101.73 57.80 75.15 -4.99%
EPS 9.24 18.33 7.45 3.97 3.48 2.33 1.55 34.61%
DPS 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.32 1.20 1.13 1.09 0.33 0.32 27.85%
Adjusted Per Share Value based on latest NOSH - 153,869
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.43 95.95 42.17 52.66 71.73 13.53 17.52 19.24%
EPS 8.43 16.74 5.25 2.80 2.45 0.55 0.36 69.06%
DPS 0.00 6.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2776 1.2046 0.8451 0.7958 0.7686 0.0772 0.0746 60.48%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.94 1.44 0.83 0.64 0.60 0.16 0.15 -
P/RPS 1.70 1.37 1.39 0.86 0.59 0.28 0.20 42.81%
P/EPS 10.18 7.85 11.14 16.11 17.24 6.86 9.70 0.80%
EY 9.83 12.74 8.98 6.21 5.80 14.58 10.31 -0.79%
DY 0.00 4.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.09 0.69 0.57 0.55 0.48 0.47 6.08%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 28/11/14 25/11/13 19/11/12 27/10/11 18/11/10 -
Price 1.00 1.20 0.90 0.805 0.89 0.125 0.45 -
P/RPS 1.81 1.14 1.50 1.08 0.87 0.22 0.60 20.18%
P/EPS 10.83 6.54 12.08 20.26 25.57 5.36 29.09 -15.17%
EY 9.24 15.28 8.28 4.94 3.91 18.67 3.44 17.88%
DY 0.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.91 0.75 0.71 0.82 0.38 1.41 -10.79%

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