[Y&G] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 71.34%
YoY- 14.03%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 82,640 157,223 69,105 86,284 117,544 22,170 28,715 19.24%
PBT 19,042 37,802 11,605 7,326 7,077 1,367 1,440 53.71%
Tax -5,218 -10,177 -3,098 -2,741 -3,056 -472 -849 35.30%
NP 13,824 27,625 8,507 4,585 4,021 895 591 69.03%
-
NP to SH 13,811 27,423 8,600 4,585 4,021 895 591 69.00%
-
Tax Rate 27.40% 26.92% 26.70% 37.41% 43.18% 34.53% 58.96% -
Total Cost 68,816 129,598 60,598 81,699 113,523 21,275 28,124 16.06%
-
Net Worth 279,138 263,187 184,642 173,871 167,926 16,877 16,303 60.47%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 9,969 - - - - - -
Div Payout % - 36.35% - - - - - -
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 279,138 263,187 184,642 173,871 167,926 16,877 16,303 60.47%
NOSH 199,384 199,384 153,869 153,869 154,061 51,142 50,948 25.50%
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 16.73% 17.57% 12.31% 5.31% 3.42% 4.04% 2.06% -
ROE 4.95% 10.42% 4.66% 2.64% 2.39% 5.30% 3.63% -
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 41.45 78.85 44.91 56.08 76.30 43.35 56.36 -4.98%
EPS 6.93 13.75 5.59 2.98 2.61 1.75 1.16 34.66%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.32 1.20 1.13 1.09 0.33 0.32 27.85%
Adjusted Per Share Value based on latest NOSH - 153,869
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.83 71.96 31.63 39.49 53.80 10.15 13.14 19.25%
EPS 6.32 12.55 3.94 2.10 1.84 0.41 0.27 69.05%
DPS 0.00 4.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2776 1.2046 0.8451 0.7958 0.7686 0.0772 0.0746 60.48%
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 0.94 1.44 0.83 0.64 0.60 0.16 0.15 -
P/RPS 2.27 1.83 1.85 1.14 0.79 0.37 0.27 42.55%
P/EPS 13.57 10.47 14.85 21.48 22.99 9.14 12.93 0.80%
EY 7.37 9.55 6.73 4.66 4.35 10.94 7.73 -0.79%
DY 0.00 3.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.09 0.69 0.57 0.55 0.48 0.47 6.08%
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 25/11/15 28/11/14 25/11/13 19/11/12 27/10/11 18/11/10 -
Price 1.00 1.20 0.90 0.805 0.89 0.125 0.45 -
P/RPS 2.41 1.52 2.00 1.44 1.17 0.29 0.80 20.15%
P/EPS 14.44 8.72 16.10 27.02 34.10 7.14 38.79 -15.17%
EY 6.93 11.46 6.21 3.70 2.93 14.00 2.58 17.88%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.91 0.75 0.71 0.82 0.38 1.41 -10.79%

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