[Y&G] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 24.32%
YoY- 47.84%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 50,612 29,784 28,908 66,752 93,540 85,224 364,440 -28.01%
PBT 8,140 -336 -3,652 10,008 8,696 16,196 76,672 -31.16%
Tax -2,188 -3,772 -1,592 -3,964 -4,508 -5,236 -20,764 -31.25%
NP 5,952 -4,108 -5,244 6,044 4,188 10,960 55,908 -31.13%
-
NP to SH 5,956 -4,108 -5,212 6,032 4,080 10,956 54,988 -30.93%
-
Tax Rate 26.88% - - 39.61% 51.84% 32.33% 27.08% -
Total Cost 44,660 33,892 34,152 60,708 89,352 74,264 308,532 -27.51%
-
Net Worth 294,945 292,760 289,107 279,138 275,150 269,168 259,199 2.17%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - 39,876 39,876 -
Div Payout % - - - - - 363.97% 72.52% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 294,945 292,760 289,107 279,138 275,150 269,168 259,199 2.17%
NOSH 218,478 218,478 199,384 199,384 199,384 199,384 199,384 1.53%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.76% -13.79% -18.14% 9.05% 4.48% 12.86% 15.34% -
ROE 2.02% -1.40% -1.80% 2.16% 1.48% 4.07% 21.21% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 23.17 13.63 14.50 33.48 46.91 42.74 182.78 -29.10%
EPS 2.72 -1.88 -2.60 3.04 2.04 5.48 27.56 -31.99%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 20.00 -
NAPS 1.35 1.34 1.45 1.40 1.38 1.35 1.30 0.63%
Adjusted Per Share Value based on latest NOSH - 199,384
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 23.17 13.63 13.23 30.55 42.81 39.01 166.81 -28.01%
EPS 2.72 -1.88 -2.39 2.76 1.87 5.01 25.17 -30.96%
DPS 0.00 0.00 0.00 0.00 0.00 18.25 18.25 -
NAPS 1.35 1.34 1.3233 1.2776 1.2594 1.232 1.1864 2.17%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.60 0.71 0.91 0.96 1.10 1.14 0.90 -
P/RPS 2.59 5.21 6.28 2.87 2.34 2.67 0.49 31.94%
P/EPS 22.01 -37.76 -34.81 31.73 53.76 20.75 3.26 37.43%
EY 4.54 -2.65 -2.87 3.15 1.86 4.82 30.64 -27.23%
DY 0.00 0.00 0.00 0.00 0.00 17.54 22.22 -
P/NAPS 0.44 0.53 0.63 0.69 0.80 0.84 0.69 -7.21%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 30/06/20 30/05/19 18/05/18 12/05/17 25/05/16 28/05/15 -
Price 0.93 0.64 0.91 0.95 1.02 1.00 0.78 -
P/RPS 4.01 4.69 6.28 2.84 2.17 2.34 0.43 45.03%
P/EPS 34.11 -34.04 -34.81 31.40 49.85 18.20 2.83 51.36%
EY 2.93 -2.94 -2.87 3.18 2.01 5.49 35.36 -33.94%
DY 0.00 0.00 0.00 0.00 0.00 20.00 25.64 -
P/NAPS 0.69 0.48 0.63 0.68 0.74 0.74 0.60 2.35%

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