[Y&G] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 55.1%
YoY- 298.45%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 37,455 37,326 45,578 128,538 45,184 54,243 78,936 -11.67%
PBT 7,204 3,598 9,800 28,889 7,406 3,953 5,467 4.70%
Tax -2,549 -1,393 -2,129 -7,352 -2,105 -1,277 -2,578 -0.18%
NP 4,655 2,205 7,671 21,537 5,301 2,676 2,889 8.27%
-
NP to SH 4,630 2,174 7,666 21,321 5,351 2,676 2,889 8.17%
-
Tax Rate 35.38% 38.72% 21.72% 25.45% 28.42% 32.30% 47.16% -
Total Cost 32,800 35,121 37,907 107,001 39,883 51,567 76,047 -13.07%
-
Net Worth 283,125 275,150 273,156 257,288 181,565 170,794 165,963 9.30%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 19,944 - - - -
Div Payout % - - - 93.55% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 283,125 275,150 273,156 257,288 181,565 170,794 165,963 9.30%
NOSH 199,384 199,384 199,384 199,448 153,869 153,869 153,670 4.43%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.43% 5.91% 16.83% 16.76% 11.73% 4.93% 3.66% -
ROE 1.64% 0.79% 2.81% 8.29% 2.95% 1.57% 1.74% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.79 18.72 22.86 64.45 29.37 35.25 51.37 -15.42%
EPS 2.32 1.09 3.84 10.69 3.48 1.74 1.88 3.56%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.42 1.38 1.37 1.29 1.18 1.11 1.08 4.66%
Adjusted Per Share Value based on latest NOSH - 199,384
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.14 17.08 20.86 58.83 20.68 24.83 36.13 -11.68%
EPS 2.12 1.00 3.51 9.76 2.45 1.22 1.32 8.21%
DPS 0.00 0.00 0.00 9.13 0.00 0.00 0.00 -
NAPS 1.2959 1.2594 1.2503 1.1776 0.831 0.7817 0.7596 9.30%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.955 0.95 1.00 1.50 0.83 0.77 0.58 -
P/RPS 5.08 5.07 4.37 2.33 2.83 2.18 1.13 28.45%
P/EPS 41.13 87.13 26.01 14.03 23.87 44.27 30.85 4.90%
EY 2.43 1.15 3.84 7.13 4.19 2.26 3.24 -4.67%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.73 1.16 0.70 0.69 0.54 3.65%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 29/08/17 09/09/16 19/08/15 18/08/14 20/08/13 17/08/12 -
Price 0.93 0.955 0.94 1.48 0.79 0.605 0.43 -
P/RPS 4.95 5.10 4.11 2.30 2.69 1.72 0.84 34.37%
P/EPS 40.05 87.59 24.45 13.84 22.72 34.79 22.87 9.78%
EY 2.50 1.14 4.09 7.22 4.40 2.87 4.37 -8.88%
DY 0.00 0.00 0.00 6.76 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.69 1.15 0.67 0.55 0.40 8.42%

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