[YONGTAI] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -115.77%
YoY- 97.21%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 38,842 65,282 61,458 73,646 71,340 63,366 186,284 -22.98%
PBT 4,496 5,360 -2,316 226 -2,958 -824 638 38.44%
Tax -3,124 -3,870 -178 -314 1,036 2,568 -200 58.07%
NP 1,372 1,490 -2,494 -88 -1,922 1,744 438 20.95%
-
NP to SH 1,372 1,490 -2,492 -70 -2,510 70 -1,052 -
-
Tax Rate 69.48% 72.20% - 138.94% - - 31.35% -
Total Cost 37,470 63,792 63,952 73,734 73,262 61,622 185,846 -23.41%
-
Net Worth 84,553 16,422 22,436 30,333 46,110 44,333 48,986 9.51%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 84,553 16,422 22,436 30,333 46,110 44,333 48,986 9.51%
NOSH 159,534 40,053 40,064 38,888 40,095 38,888 40,152 25.83%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.53% 2.28% -4.06% -0.12% -2.69% 2.75% 0.24% -
ROE 1.62% 9.07% -11.11% -0.23% -5.44% 0.16% -2.15% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.35 162.99 153.40 189.38 177.92 162.94 463.94 -38.79%
EPS 0.86 3.72 -6.22 -0.18 -6.26 0.18 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.41 0.56 0.78 1.15 1.14 1.22 -12.96%
Adjusted Per Share Value based on latest NOSH - 40,555
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.27 17.27 16.25 19.48 18.87 16.76 49.27 -22.98%
EPS 0.36 0.39 -0.66 -0.02 -0.66 0.02 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2236 0.0434 0.0593 0.0802 0.1219 0.1172 0.1296 9.51%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.745 0.75 0.90 0.38 0.28 0.18 0.23 -
P/RPS 3.06 0.46 0.59 0.20 0.16 0.11 0.05 98.45%
P/EPS 86.63 20.16 -14.47 -211.11 -4.47 100.00 -8.78 -
EY 1.15 4.96 -6.91 -0.47 -22.36 1.00 -11.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.83 1.61 0.49 0.24 0.16 0.19 39.64%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 16/02/15 27/02/14 26/02/13 28/02/12 25/02/11 24/02/10 -
Price 0.81 0.63 0.885 0.36 0.28 0.25 0.25 -
P/RPS 3.33 0.39 0.58 0.19 0.16 0.15 0.05 101.26%
P/EPS 94.19 16.94 -14.23 -200.00 -4.47 138.89 -9.54 -
EY 1.06 5.90 -7.03 -0.50 -22.36 0.72 -10.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.54 1.58 0.46 0.24 0.22 0.20 40.34%

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