[YONGTAI] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 104.77%
YoY- 114.82%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 28,988 68,832 52,420 79,400 67,548 180,776 160,616 -24.81%
PBT 3,828 12,468 -1,188 1,156 -3,664 1,340 -144 -
Tax -4,324 -3,436 -528 -740 1,440 -296 -532 41.77%
NP -496 9,032 -1,716 416 -2,224 1,044 -676 -5.02%
-
NP to SH -496 9,032 -1,712 444 -2,996 -496 -1,904 -20.07%
-
Tax Rate 112.96% 27.56% - 64.01% - 22.09% - -
Total Cost 29,484 59,800 54,136 78,984 69,772 179,732 161,292 -24.65%
-
Net Worth 80,599 18,047 23,199 30,921 46,462 44,799 48,799 8.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 80,599 18,047 23,199 30,921 46,462 44,799 48,799 8.71%
NOSH 155,000 40,106 39,999 39,642 40,053 39,999 39,999 25.31%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -1.71% 13.12% -3.27% 0.52% -3.29% 0.58% -0.42% -
ROE -0.62% 50.04% -7.38% 1.44% -6.45% -1.11% -3.90% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.70 171.62 131.05 200.29 168.64 451.94 401.54 -40.00%
EPS -0.32 22.52 -4.28 1.12 -7.48 -1.24 -4.76 -36.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.45 0.58 0.78 1.16 1.12 1.22 -13.24%
Adjusted Per Share Value based on latest NOSH - 39,642
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.76 16.05 12.23 18.52 15.76 42.16 37.46 -24.81%
EPS -0.12 2.11 -0.40 0.10 -0.70 -0.12 -0.44 -19.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.0421 0.0541 0.0721 0.1084 0.1045 0.1138 8.72%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.55 1.08 0.92 0.34 0.25 0.23 0.30 -
P/RPS 2.94 0.63 0.70 0.17 0.15 0.05 0.07 86.38%
P/EPS -171.88 4.80 -21.50 30.36 -3.34 -18.55 -6.30 73.46%
EY -0.58 20.85 -4.65 3.29 -29.92 -5.39 -15.87 -42.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 2.40 1.59 0.44 0.22 0.21 0.25 27.20%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 28/11/13 28/11/12 29/11/11 29/11/10 25/11/09 -
Price 0.775 1.05 0.96 0.38 0.29 0.21 0.23 -
P/RPS 4.14 0.61 0.73 0.19 0.17 0.05 0.06 102.45%
P/EPS -242.19 4.66 -22.43 33.93 -3.88 -16.94 -4.83 91.97%
EY -0.41 21.45 -4.46 2.95 -25.79 -5.90 -20.70 -47.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 2.33 1.66 0.49 0.25 0.19 0.19 40.93%

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