[Y&G] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.15%
YoY- 87.57%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 70,566 110,186 209,630 92,140 115,045 156,725 29,560 15.59%
PBT 5,308 25,389 50,402 15,473 9,768 9,436 1,822 19.48%
Tax -3,998 -6,957 -13,569 -4,130 -3,654 -4,074 -629 36.06%
NP 1,309 18,432 36,833 11,342 6,113 5,361 1,193 1.55%
-
NP to SH 1,274 18,414 36,564 11,466 6,113 5,361 1,193 1.09%
-
Tax Rate 75.32% 27.40% 26.92% 26.69% 37.41% 43.18% 34.52% -
Total Cost 69,257 91,754 172,797 80,797 108,932 151,364 28,366 16.02%
-
Net Worth 275,150 279,138 263,187 184,642 173,871 167,926 16,877 59.17%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 13,292 - - - - -
Div Payout % - - 36.35% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 275,150 279,138 263,187 184,642 173,871 167,926 16,877 59.17%
NOSH 199,384 199,384 199,384 153,869 153,869 154,061 51,142 25.42%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.86% 16.73% 17.57% 12.31% 5.31% 3.42% 4.04% -
ROE 0.46% 6.60% 13.89% 6.21% 3.52% 3.19% 7.07% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 35.39 55.26 105.14 59.88 74.77 101.73 57.80 -7.84%
EPS 0.64 9.24 18.33 7.45 3.97 3.48 2.33 -19.35%
DPS 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.40 1.32 1.20 1.13 1.09 0.33 26.90%
Adjusted Per Share Value based on latest NOSH - 153,869
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 32.20 50.28 95.66 42.04 52.50 71.51 13.49 15.58%
EPS 0.58 8.40 16.68 5.23 2.79 2.45 0.54 1.19%
DPS 0.00 0.00 6.07 0.00 0.00 0.00 0.00 -
NAPS 1.2555 1.2737 1.2009 0.8425 0.7934 0.7663 0.077 59.17%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.955 0.94 1.44 0.83 0.64 0.60 0.16 -
P/RPS 2.70 1.70 1.37 1.39 0.86 0.59 0.28 45.84%
P/EPS 149.38 10.18 7.85 11.14 16.11 17.24 6.86 67.02%
EY 0.67 9.83 12.74 8.98 6.21 5.80 14.58 -40.12%
DY 0.00 0.00 4.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 1.09 0.69 0.57 0.55 0.48 6.22%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 25/11/16 25/11/15 28/11/14 25/11/13 19/11/12 27/10/11 -
Price 1.00 1.00 1.20 0.90 0.805 0.89 0.125 -
P/RPS 2.83 1.81 1.14 1.50 1.08 0.87 0.22 53.01%
P/EPS 156.42 10.83 6.54 12.08 20.26 25.57 5.36 75.37%
EY 0.64 9.24 15.28 8.28 4.94 3.91 18.67 -42.97%
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.91 0.75 0.71 0.82 0.38 11.22%

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