[Y&G] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 459.27%
YoY- 2353.68%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 109,403 109,880 158,926 52,420 36,806 44,112 26,174 26.90%
PBT 20,545 10,337 8,403 8,037 1,199 2,276 -2,334 -
Tax -4,948 -2,406 -3,513 -1,376 -921 -1,542 -931 32.08%
NP 15,597 7,931 4,890 6,661 278 734 -3,265 -
-
NP to SH 15,733 7,972 4,902 6,674 272 735 -3,267 -
-
Tax Rate 24.08% 23.28% 41.81% 17.12% 76.81% 67.75% - -
Total Cost 93,806 101,949 154,036 45,759 36,528 43,378 29,439 21.29%
-
Net Worth 237,634 176,949 169,365 50,905 15,330 15,822 15,297 57.92%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 9,210 - - - - - - -
Div Payout % 58.54% - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 237,634 176,949 169,365 50,905 15,330 15,822 15,297 57.92%
NOSH 199,384 153,869 153,968 48,023 49,454 51,041 50,990 25.50%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.26% 7.22% 3.08% 12.71% 0.76% 1.66% -12.47% -
ROE 6.62% 4.51% 2.89% 13.11% 1.77% 4.65% -21.36% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 59.39 71.41 103.22 109.15 74.42 86.42 51.33 2.45%
EPS 9.74 5.18 3.19 8.70 0.55 1.44 -6.40 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.15 1.10 1.06 0.31 0.31 0.30 27.50%
Adjusted Per Share Value based on latest NOSH - 153,953
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 49.92 50.14 72.52 23.92 16.79 20.13 11.94 26.91%
EPS 7.18 3.64 2.24 3.05 0.12 0.34 -1.49 -
DPS 4.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0843 0.8074 0.7728 0.2323 0.07 0.0722 0.0698 57.92%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.90 0.845 0.89 0.75 0.16 0.34 0.17 -
P/RPS 1.52 1.18 0.86 0.69 0.21 0.39 0.33 28.97%
P/EPS 10.54 16.31 27.95 5.40 29.09 23.61 -2.65 -
EY 9.49 6.13 3.58 18.53 3.44 4.24 -37.69 -
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.81 0.71 0.52 1.10 0.57 3.48%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 27/02/14 28/02/13 27/02/12 22/02/11 12/02/10 25/02/09 -
Price 1.00 0.925 0.89 0.68 0.15 0.35 0.35 -
P/RPS 1.68 1.30 0.86 0.62 0.20 0.40 0.68 16.26%
P/EPS 11.71 17.85 27.95 4.89 27.27 24.31 -5.46 -
EY 8.54 5.60 3.58 20.44 3.67 4.11 -18.31 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.81 0.64 0.48 1.13 1.17 -6.53%

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