[Y&G] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 36.93%
YoY- 67.73%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 93,540 85,224 364,440 92,040 108,220 132,644 24,740 24.78%
PBT 8,696 16,196 76,672 15,024 9,744 9,900 1,256 38.01%
Tax -4,508 -5,236 -20,764 -4,108 -3,236 -2,792 -540 42.38%
NP 4,188 10,960 55,908 10,916 6,508 7,108 716 34.19%
-
NP to SH 4,080 10,956 54,988 10,916 6,508 7,108 716 33.61%
-
Tax Rate 51.84% 32.33% 27.08% 27.34% 33.21% 28.20% 42.99% -
Total Cost 89,352 74,264 308,532 81,124 101,712 125,536 24,024 24.44%
-
Net Worth 275,150 269,168 259,199 180,026 170,794 166,883 16,365 59.98%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 39,876 39,876 - - - - -
Div Payout % - 363.97% 72.52% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 275,150 269,168 259,199 180,026 170,794 166,883 16,365 59.98%
NOSH 199,384 199,384 199,384 153,869 153,869 154,521 51,142 25.42%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.48% 12.86% 15.34% 11.86% 6.01% 5.36% 2.89% -
ROE 1.48% 4.07% 21.21% 6.06% 3.81% 4.26% 4.38% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 46.91 42.74 182.78 59.82 70.33 85.84 48.37 -0.50%
EPS 2.04 5.48 27.56 7.08 4.24 4.60 1.40 6.46%
DPS 0.00 20.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.30 1.17 1.11 1.08 0.32 27.55%
Adjusted Per Share Value based on latest NOSH - 153,869
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 42.68 38.89 166.30 42.00 49.38 60.53 11.29 24.78%
EPS 1.86 5.00 25.09 4.98 2.97 3.24 0.33 33.36%
DPS 0.00 18.20 18.20 0.00 0.00 0.00 0.00 -
NAPS 1.2555 1.2282 1.1827 0.8215 0.7793 0.7615 0.0747 59.97%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.10 1.14 0.90 0.81 0.42 0.70 0.15 -
P/RPS 2.34 2.67 0.49 1.35 0.60 0.82 0.31 40.01%
P/EPS 53.76 20.75 3.26 11.42 9.93 15.22 10.71 30.81%
EY 1.86 4.82 30.64 8.76 10.07 6.57 9.33 -23.54%
DY 0.00 17.54 22.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.69 0.69 0.38 0.65 0.47 9.26%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 12/05/17 25/05/16 28/05/15 23/05/14 29/05/13 28/05/12 24/05/11 -
Price 1.02 1.00 0.78 0.81 0.50 0.63 0.20 -
P/RPS 2.17 2.34 0.43 1.35 0.71 0.73 0.41 31.97%
P/EPS 49.85 18.20 2.83 11.42 11.82 13.70 14.29 23.12%
EY 2.01 5.49 35.36 8.76 8.46 7.30 7.00 -18.76%
DY 0.00 20.00 25.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.60 0.69 0.45 0.58 0.63 2.71%

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