[YONGTAI] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -45.56%
YoY- -3460.0%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 14,146 38,842 65,282 61,458 73,646 71,340 63,366 -22.09%
PBT 5,926 4,496 5,360 -2,316 226 -2,958 -824 -
Tax -204 -3,124 -3,870 -178 -314 1,036 2,568 -
NP 5,722 1,372 1,490 -2,494 -88 -1,922 1,744 21.87%
-
NP to SH 5,722 1,372 1,490 -2,492 -70 -2,510 70 108.18%
-
Tax Rate 3.44% 69.48% 72.20% - 138.94% - - -
Total Cost 8,424 37,470 63,792 63,952 73,734 73,262 61,622 -28.20%
-
Net Worth 155,248 84,553 16,422 22,436 30,333 46,110 44,333 23.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 155,248 84,553 16,422 22,436 30,333 46,110 44,333 23.20%
NOSH 221,782 159,534 40,053 40,064 38,888 40,095 38,888 33.62%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 40.45% 3.53% 2.28% -4.06% -0.12% -2.69% 2.75% -
ROE 3.69% 1.62% 9.07% -11.11% -0.23% -5.44% 0.16% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.38 24.35 162.99 153.40 189.38 177.92 162.94 -41.69%
EPS 2.58 0.86 3.72 -6.22 -0.18 -6.26 0.18 55.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.53 0.41 0.56 0.78 1.15 1.14 -7.79%
Adjusted Per Share Value based on latest NOSH - 40,098
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.74 10.27 17.27 16.25 19.48 18.87 16.76 -22.10%
EPS 1.51 0.36 0.39 -0.66 -0.02 -0.66 0.02 105.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4106 0.2236 0.0434 0.0593 0.0802 0.1219 0.1172 23.21%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.26 0.745 0.75 0.90 0.38 0.28 0.18 -
P/RPS 19.75 3.06 0.46 0.59 0.20 0.16 0.11 137.33%
P/EPS 48.84 86.63 20.16 -14.47 -211.11 -4.47 100.00 -11.24%
EY 2.05 1.15 4.96 -6.91 -0.47 -22.36 1.00 12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.41 1.83 1.61 0.49 0.24 0.16 49.63%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 22/02/16 16/02/15 27/02/14 26/02/13 28/02/12 25/02/11 -
Price 1.43 0.81 0.63 0.885 0.36 0.28 0.25 -
P/RPS 22.42 3.33 0.39 0.58 0.19 0.16 0.15 130.19%
P/EPS 55.43 94.19 16.94 -14.23 -200.00 -4.47 138.89 -14.18%
EY 1.80 1.06 5.90 -7.03 -0.50 -22.36 0.72 16.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.53 1.54 1.58 0.46 0.24 0.22 44.89%

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