[YONGTAI] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 78.41%
YoY- -485.59%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 16,240 28,988 68,832 52,420 79,400 67,548 180,776 -33.05%
PBT 4,084 3,828 12,468 -1,188 1,156 -3,664 1,340 20.38%
Tax -2,972 -4,324 -3,436 -528 -740 1,440 -296 46.82%
NP 1,112 -496 9,032 -1,716 416 -2,224 1,044 1.05%
-
NP to SH 1,112 -496 9,032 -1,712 444 -2,996 -496 -
-
Tax Rate 72.77% 112.96% 27.56% - 64.01% - 22.09% -
Total Cost 15,128 29,484 59,800 54,136 78,984 69,772 179,732 -33.77%
-
Net Worth 88,189 80,599 18,047 23,199 30,921 46,462 44,799 11.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 88,189 80,599 18,047 23,199 30,921 46,462 44,799 11.93%
NOSH 160,344 155,000 40,106 39,999 39,642 40,053 39,999 26.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.85% -1.71% 13.12% -3.27% 0.52% -3.29% 0.58% -
ROE 1.26% -0.62% 50.04% -7.38% 1.44% -6.45% -1.11% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.13 18.70 171.62 131.05 200.29 168.64 451.94 -46.87%
EPS 0.68 -0.32 22.52 -4.28 1.12 -7.48 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.45 0.58 0.78 1.16 1.12 -11.16%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.79 6.76 16.05 12.23 18.52 15.76 42.16 -33.04%
EPS 0.26 -0.12 2.11 -0.40 0.10 -0.70 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2057 0.188 0.0421 0.0541 0.0721 0.1084 0.1045 11.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.11 0.55 1.08 0.92 0.34 0.25 0.23 -
P/RPS 10.96 2.94 0.63 0.70 0.17 0.15 0.05 145.34%
P/EPS 160.06 -171.88 4.80 -21.50 30.36 -3.34 -18.55 -
EY 0.62 -0.58 20.85 -4.65 3.29 -29.92 -5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.06 2.40 1.59 0.44 0.22 0.21 45.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 23/11/15 24/11/14 28/11/13 28/11/12 29/11/11 29/11/10 -
Price 1.19 0.775 1.05 0.96 0.38 0.29 0.21 -
P/RPS 11.75 4.14 0.61 0.73 0.19 0.17 0.05 148.20%
P/EPS 171.59 -242.19 4.66 -22.43 33.93 -3.88 -16.94 -
EY 0.58 -0.41 21.45 -4.46 2.95 -25.79 -5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.49 2.33 1.66 0.49 0.25 0.19 49.89%

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