[Y&G] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 32.76%
YoY- -8.44%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 85,224 364,440 92,040 108,220 132,644 24,740 59,308 6.22%
PBT 16,196 76,672 15,024 9,744 9,900 1,256 7,668 13.25%
Tax -5,236 -20,764 -4,108 -3,236 -2,792 -540 -2,400 13.87%
NP 10,960 55,908 10,916 6,508 7,108 716 5,268 12.97%
-
NP to SH 10,956 54,988 10,916 6,508 7,108 716 5,268 12.96%
-
Tax Rate 32.33% 27.08% 27.34% 33.21% 28.20% 42.99% 31.30% -
Total Cost 74,264 308,532 81,124 101,712 125,536 24,024 54,040 5.43%
-
Net Worth 269,168 259,199 180,026 170,794 166,883 16,365 16,845 58.63%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 39,876 39,876 - - - - - -
Div Payout % 363.97% 72.52% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 269,168 259,199 180,026 170,794 166,883 16,365 16,845 58.63%
NOSH 199,384 199,384 153,869 153,869 154,521 51,142 51,046 25.46%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.86% 15.34% 11.86% 6.01% 5.36% 2.89% 8.88% -
ROE 4.07% 21.21% 6.06% 3.81% 4.26% 4.38% 31.27% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 42.74 182.78 59.82 70.33 85.84 48.37 116.18 -15.33%
EPS 5.48 27.56 7.08 4.24 4.60 1.40 10.32 -10.00%
DPS 20.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.30 1.17 1.11 1.08 0.32 0.33 26.43%
Adjusted Per Share Value based on latest NOSH - 153,869
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.01 166.81 42.13 49.53 60.71 11.32 27.15 6.22%
EPS 5.01 25.17 5.00 2.98 3.25 0.33 2.41 12.95%
DPS 18.25 18.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.232 1.1864 0.824 0.7817 0.7638 0.0749 0.0771 58.63%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.14 0.90 0.81 0.42 0.70 0.15 0.35 -
P/RPS 2.67 0.49 1.35 0.60 0.82 0.31 0.30 43.90%
P/EPS 20.75 3.26 11.42 9.93 15.22 10.71 3.39 35.21%
EY 4.82 30.64 8.76 10.07 6.57 9.33 29.49 -26.03%
DY 17.54 22.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.69 0.69 0.38 0.65 0.47 1.06 -3.79%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 23/05/14 29/05/13 28/05/12 24/05/11 25/05/10 -
Price 1.00 0.78 0.81 0.50 0.63 0.20 0.21 -
P/RPS 2.34 0.43 1.35 0.71 0.73 0.41 0.18 53.28%
P/EPS 18.20 2.83 11.42 11.82 13.70 14.29 2.03 44.08%
EY 5.49 35.36 8.76 8.46 7.30 7.00 49.14 -30.57%
DY 20.00 25.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.69 0.45 0.58 0.63 0.64 2.44%

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