[Y&G] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -32.26%
YoY- 2582.72%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 36,544 79,449 52,033 33,257 60,408 68,590 70,566 -10.38%
PBT 10,397 18,084 7,898 2,077 7,044 13,204 5,308 11.85%
Tax -3,412 -4,922 -2,533 -2,294 -3,220 -4,674 -3,998 -2.60%
NP 6,985 13,161 5,365 -217 3,824 8,529 1,309 32.17%
-
NP to SH 6,988 13,153 5,362 -216 3,830 8,492 1,274 32.78%
-
Tax Rate 32.82% 27.22% 32.07% 110.45% 45.71% 35.40% 75.32% -
Total Cost 29,558 66,288 46,668 33,474 56,584 60,061 69,257 -13.22%
-
Net Worth 316,793 312,423 299,315 292,760 293,095 285,119 275,150 2.37%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 316,793 312,423 299,315 292,760 293,095 285,119 275,150 2.37%
NOSH 218,478 218,478 218,478 218,478 199,384 199,384 199,384 1.53%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 19.11% 16.57% 10.31% -0.65% 6.33% 12.44% 1.86% -
ROE 2.21% 4.21% 1.79% -0.07% 1.31% 2.98% 0.46% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.73 36.36 23.82 15.22 30.30 34.40 35.39 -11.73%
EPS 3.20 6.03 2.45 -0.09 1.92 4.25 0.64 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.43 1.37 1.34 1.47 1.43 1.38 0.82%
Adjusted Per Share Value based on latest NOSH - 218,478
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.73 36.36 23.82 15.22 27.65 31.39 32.30 -10.38%
EPS 3.20 6.03 2.45 -0.09 1.75 3.89 0.58 32.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.43 1.37 1.34 1.3415 1.305 1.2594 2.37%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.66 0.715 1.32 0.62 0.85 0.93 0.955 -
P/RPS 3.95 1.97 5.54 4.07 2.81 2.70 2.70 6.54%
P/EPS 20.63 11.88 53.78 -627.11 44.24 21.84 149.38 -28.09%
EY 4.85 8.42 1.86 -0.16 2.26 4.58 0.67 39.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.96 0.46 0.58 0.65 0.69 -6.53%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 25/11/21 26/11/20 12/11/19 23/11/18 24/11/17 -
Price 0.77 0.72 1.49 0.51 0.80 0.93 1.00 -
P/RPS 4.60 1.98 6.26 3.35 2.64 2.70 2.83 8.42%
P/EPS 24.07 11.96 60.70 -515.85 41.64 21.84 156.42 -26.78%
EY 4.15 8.36 1.65 -0.19 2.40 4.58 0.64 36.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 1.09 0.38 0.54 0.65 0.72 -4.97%

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