[Y&G] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -8.57%
YoY- -26.55%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 165,626 109,403 109,880 158,926 52,420 36,806 44,112 24.65%
PBT 38,743 20,545 10,337 8,403 8,037 1,199 2,276 60.35%
Tax -9,623 -4,948 -2,406 -3,513 -1,376 -921 -1,542 35.66%
NP 29,120 15,597 7,931 4,890 6,661 278 734 84.62%
-
NP to SH 28,906 15,733 7,972 4,902 6,674 272 735 84.35%
-
Tax Rate 24.84% 24.08% 23.28% 41.81% 17.12% 76.81% 67.75% -
Total Cost 136,506 93,806 101,949 154,036 45,759 36,528 43,378 21.04%
-
Net Worth 263,187 237,634 176,949 169,365 50,905 15,330 15,822 59.73%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,969 9,210 - - - - - -
Div Payout % 34.49% 58.54% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 263,187 237,634 176,949 169,365 50,905 15,330 15,822 59.73%
NOSH 199,384 199,384 153,869 153,968 48,023 49,454 51,041 25.48%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.58% 14.26% 7.22% 3.08% 12.71% 0.76% 1.66% -
ROE 10.98% 6.62% 4.51% 2.89% 13.11% 1.77% 4.65% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 83.07 59.39 71.41 103.22 109.15 74.42 86.42 -0.65%
EPS 14.50 9.74 5.18 3.19 8.70 0.55 1.44 46.92%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.15 1.10 1.06 0.31 0.31 27.29%
Adjusted Per Share Value based on latest NOSH - 153,559
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.81 50.07 50.29 72.74 23.99 16.85 20.19 24.65%
EPS 13.23 7.20 3.65 2.24 3.05 0.12 0.34 84.03%
DPS 4.56 4.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2046 1.0877 0.8099 0.7752 0.233 0.0702 0.0724 59.74%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.21 0.90 0.845 0.89 0.75 0.16 0.34 -
P/RPS 1.46 1.52 1.18 0.86 0.69 0.21 0.39 24.59%
P/EPS 8.35 10.54 16.31 27.95 5.40 29.09 23.61 -15.89%
EY 11.98 9.49 6.13 3.58 18.53 3.44 4.24 18.89%
DY 4.13 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.70 0.73 0.81 0.71 0.52 1.10 -2.93%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 27/02/14 28/02/13 27/02/12 22/02/11 12/02/10 -
Price 1.19 1.00 0.925 0.89 0.68 0.15 0.35 -
P/RPS 1.43 1.68 1.30 0.86 0.62 0.20 0.40 23.64%
P/EPS 8.21 11.71 17.85 27.95 4.89 27.27 24.31 -16.54%
EY 12.18 8.54 5.60 3.58 20.44 3.67 4.11 19.83%
DY 4.20 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 0.80 0.81 0.64 0.48 1.13 -3.72%

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