[YONGTAI] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 44.75%
YoY- 49.23%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 73,646 71,340 63,366 186,284 173,336 191,274 171,416 -13.12%
PBT 226 -2,958 -824 638 580 3,566 -918 -
Tax -314 1,036 2,568 -200 -828 -796 -338 -1.21%
NP -88 -1,922 1,744 438 -248 2,770 -1,256 -35.76%
-
NP to SH -70 -2,510 70 -1,052 -2,072 860 -1,882 -42.19%
-
Tax Rate 138.94% - - 31.35% 142.76% 22.32% - -
Total Cost 73,734 73,262 61,622 185,846 173,584 188,504 172,672 -13.21%
-
Net Worth 30,333 46,110 44,333 48,986 50,996 51,841 50,053 -8.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 30,333 46,110 44,333 48,986 50,996 51,841 50,053 -8.00%
NOSH 38,888 40,095 38,888 40,152 40,155 40,186 40,042 -0.48%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.12% -2.69% 2.75% 0.24% -0.14% 1.45% -0.73% -
ROE -0.23% -5.44% 0.16% -2.15% -4.06% 1.66% -3.76% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 189.38 177.92 162.94 463.94 431.67 475.96 428.08 -12.69%
EPS -0.18 -6.26 0.18 -2.62 -5.16 2.14 -4.70 -41.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.15 1.14 1.22 1.27 1.29 1.25 -7.55%
Adjusted Per Share Value based on latest NOSH - 41,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.18 16.64 14.78 43.45 40.43 44.61 39.98 -13.12%
EPS -0.02 -0.59 0.02 -0.25 -0.48 0.20 -0.44 -40.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.1075 0.1034 0.1143 0.1189 0.1209 0.1167 -7.98%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.38 0.28 0.18 0.23 0.25 0.33 0.38 -
P/RPS 0.20 0.16 0.11 0.05 0.06 0.07 0.09 14.22%
P/EPS -211.11 -4.47 100.00 -8.78 -4.84 15.42 -8.09 72.13%
EY -0.47 -22.36 1.00 -11.39 -20.64 6.48 -12.37 -41.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.24 0.16 0.19 0.20 0.26 0.30 8.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 24/02/10 25/02/09 28/02/08 27/02/07 -
Price 0.36 0.28 0.25 0.25 0.23 0.28 0.40 -
P/RPS 0.19 0.16 0.15 0.05 0.05 0.06 0.09 13.24%
P/EPS -200.00 -4.47 138.89 -9.54 -4.46 13.08 -8.51 69.16%
EY -0.50 -22.36 0.72 -10.48 -22.43 7.64 -11.75 -40.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.24 0.22 0.20 0.18 0.22 0.32 6.22%

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