[Y&G] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 5.13%
YoY- -63.55%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 64,839 75,420 39,290 59,935 64,986 76,963 116,428 -9.29%
PBT 13,954 14,836 3,199 6,885 16,410 9,827 25,947 -9.81%
Tax -4,232 -6,661 -2,417 -2,853 -5,297 -4,933 -7,485 -9.06%
NP 9,722 8,175 782 4,032 11,113 4,894 18,462 -10.13%
-
NP to SH 9,714 8,166 772 4,027 11,048 4,852 18,431 -10.12%
-
Tax Rate 30.33% 44.90% 75.55% 41.44% 32.28% 50.20% 28.85% -
Total Cost 55,117 67,245 38,508 55,903 53,873 72,069 97,966 -9.13%
-
Net Worth 312,423 301,500 294,945 279,967 289,107 279,138 273,273 2.25%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - 9,973 -
Div Payout % - - - - - - 54.11% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 312,423 301,500 294,945 279,967 289,107 279,138 273,273 2.25%
NOSH 218,478 218,478 218,478 218,478 199,384 199,384 199,384 1.53%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 14.99% 10.84% 1.99% 6.73% 17.10% 6.36% 15.86% -
ROE 3.11% 2.71% 0.26% 1.44% 3.82% 1.74% 6.74% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 29.68 34.52 17.98 28.69 32.59 38.60 58.37 -10.65%
EPS 4.45 3.74 0.35 1.84 5.54 2.43 9.24 -11.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.43 1.38 1.35 1.34 1.45 1.40 1.37 0.71%
Adjusted Per Share Value based on latest NOSH - 218,478
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 29.68 34.52 17.98 27.43 29.74 35.23 53.29 -9.28%
EPS 4.45 3.74 0.35 1.84 5.06 2.22 8.44 -10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.56 -
NAPS 1.43 1.38 1.35 1.2814 1.3233 1.2776 1.2508 2.25%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.705 1.28 0.56 0.75 0.93 1.00 1.11 -
P/RPS 2.38 3.71 3.11 2.61 2.85 2.59 1.90 3.82%
P/EPS 15.86 34.25 158.48 38.91 16.78 41.09 12.01 4.74%
EY 6.31 2.92 0.63 2.57 5.96 2.43 8.32 -4.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
P/NAPS 0.49 0.93 0.41 0.56 0.64 0.71 0.81 -8.03%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 30/03/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.76 1.04 0.60 0.795 0.91 0.95 0.96 -
P/RPS 2.56 3.01 3.34 2.77 2.79 2.46 1.64 7.70%
P/EPS 17.09 27.82 169.80 41.25 16.42 39.04 10.39 8.64%
EY 5.85 3.59 0.59 2.42 6.09 2.56 9.63 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.21 -
P/NAPS 0.53 0.75 0.44 0.59 0.63 0.68 0.70 -4.52%

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