[Y&G] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -12.62%
YoY- 403.74%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 16,688 23,385 21,306 91,110 23,010 27,055 33,161 -10.80%
PBT 2,502 2,174 4,049 19,168 3,756 2,436 2,475 0.18%
Tax -991 -1,127 -1,309 -5,191 -1,027 -809 -698 6.01%
NP 1,511 1,047 2,740 13,977 2,729 1,627 1,777 -2.66%
-
NP to SH 1,508 1,020 2,739 13,747 2,729 1,627 1,777 -2.69%
-
Tax Rate 39.61% 51.84% 32.33% 27.08% 27.34% 33.21% 28.20% -
Total Cost 15,177 22,338 18,566 77,133 20,281 25,428 31,384 -11.39%
-
Net Worth 279,138 275,150 269,168 259,199 180,026 170,794 166,883 8.94%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 9,969 9,969 - - - -
Div Payout % - - 363.97% 72.52% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 279,138 275,150 269,168 259,199 180,026 170,794 166,883 8.94%
NOSH 199,384 199,384 199,384 199,384 153,869 153,869 154,521 4.33%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.05% 4.48% 12.86% 15.34% 11.86% 6.01% 5.36% -
ROE 0.54% 0.37% 1.02% 5.30% 1.52% 0.95% 1.06% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.37 11.73 10.69 45.70 14.95 17.58 21.46 -14.51%
EPS 0.76 0.51 1.37 6.89 1.77 1.06 1.15 -6.66%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.35 1.30 1.17 1.11 1.08 4.41%
Adjusted Per Share Value based on latest NOSH - 199,384
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.61 10.67 9.72 41.57 10.50 12.35 15.13 -10.81%
EPS 0.69 0.47 1.25 6.27 1.25 0.74 0.81 -2.63%
DPS 0.00 0.00 4.55 4.55 0.00 0.00 0.00 -
NAPS 1.2737 1.2555 1.2282 1.1827 0.8215 0.7793 0.7615 8.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.96 1.10 1.14 0.90 0.81 0.42 0.70 -
P/RPS 11.47 9.38 10.67 1.97 5.42 2.39 3.26 23.31%
P/EPS 126.93 215.02 82.99 13.05 45.67 39.72 60.87 13.02%
EY 0.79 0.47 1.21 7.66 2.19 2.52 1.64 -11.45%
DY 0.00 0.00 4.39 5.56 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.84 0.69 0.69 0.38 0.65 0.99%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 18/05/18 12/05/17 25/05/16 28/05/15 23/05/14 29/05/13 28/05/12 -
Price 0.95 1.02 1.00 0.78 0.81 0.50 0.63 -
P/RPS 11.35 8.70 9.36 1.71 5.42 2.84 2.94 25.23%
P/EPS 125.61 199.38 72.79 11.31 45.67 47.29 54.78 14.82%
EY 0.80 0.50 1.37 8.84 2.19 2.11 1.83 -12.87%
DY 0.00 0.00 5.00 6.41 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.74 0.60 0.69 0.45 0.58 2.68%

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