[Y&G] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -73.37%
YoY- 892.74%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 91,110 23,010 27,055 33,161 6,185 14,827 8,237 49.24%
PBT 19,168 3,756 2,436 2,475 314 1,917 224 109.84%
Tax -5,191 -1,027 -809 -698 -135 -600 -390 53.91%
NP 13,977 2,729 1,627 1,777 179 1,317 -166 -
-
NP to SH 13,747 2,729 1,627 1,777 179 1,317 -166 -
-
Tax Rate 27.08% 27.34% 33.21% 28.20% 42.99% 31.30% 174.11% -
Total Cost 77,133 20,281 25,428 31,384 6,006 13,510 8,403 44.67%
-
Net Worth 259,199 180,026 170,794 166,883 16,365 16,845 14,587 61.50%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 9,969 - - - - - - -
Div Payout % 72.52% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 259,199 180,026 170,794 166,883 16,365 16,845 14,587 61.50%
NOSH 199,384 153,869 153,869 154,521 51,142 51,046 50,303 25.78%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.34% 11.86% 6.01% 5.36% 2.89% 8.88% -2.02% -
ROE 5.30% 1.52% 0.95% 1.06% 1.09% 7.82% -1.14% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 45.70 14.95 17.58 21.46 12.09 29.05 16.37 18.65%
EPS 6.89 1.77 1.06 1.15 0.35 2.58 -0.33 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.17 1.11 1.08 0.32 0.33 0.29 28.39%
Adjusted Per Share Value based on latest NOSH - 154,521
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.57 10.50 12.35 15.13 2.82 6.77 3.76 49.22%
EPS 6.27 1.25 0.74 0.81 0.08 0.60 -0.08 -
DPS 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1827 0.8215 0.7793 0.7615 0.0747 0.0769 0.0666 61.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.90 0.81 0.42 0.70 0.15 0.35 0.10 -
P/RPS 1.97 5.42 2.39 3.26 1.24 1.20 0.61 21.56%
P/EPS 13.05 45.67 39.72 60.87 42.86 13.57 -30.30 -
EY 7.66 2.19 2.52 1.64 2.33 7.37 -3.30 -
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.38 0.65 0.47 1.06 0.34 12.51%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 23/05/14 29/05/13 28/05/12 24/05/11 25/05/10 21/04/09 -
Price 0.78 0.81 0.50 0.63 0.20 0.21 0.11 -
P/RPS 1.71 5.42 2.84 2.94 1.65 0.72 0.67 16.89%
P/EPS 11.31 45.67 47.29 54.78 57.14 8.14 -33.33 -
EY 8.84 2.19 2.11 1.83 1.75 12.29 -3.00 -
DY 6.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.45 0.58 0.63 0.64 0.38 7.90%

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