[Y&G] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1063.67%
YoY- 1967.71%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 40,297 23,595 41,382 31,436 8,091 14,604 11,362 23.47%
PBT 8,939 3,011 1,351 6,907 -241 402 -883 -
Tax -1,849 335 -458 -962 -72 -380 -608 20.35%
NP 7,090 3,346 893 5,945 -313 22 -1,491 -
-
NP to SH 7,133 3,387 906 5,958 -319 23 -1,488 -
-
Tax Rate 20.68% -11.13% 33.90% 13.93% - 94.53% - -
Total Cost 33,207 20,249 40,489 25,491 8,404 14,582 12,853 17.13%
-
Net Worth 237,634 176,949 168,915 164,730 16,211 17,825 15,287 57.94%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 9,210 - - - - - - -
Div Payout % 129.13% - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 237,634 176,949 168,915 164,730 16,211 17,825 15,287 57.94%
NOSH 199,384 153,869 153,559 153,953 52,295 57,500 50,958 25.51%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.59% 14.18% 2.16% 18.91% -3.87% 0.15% -13.12% -
ROE 3.00% 1.91% 0.54% 3.62% -1.97% 0.13% -9.73% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 21.88 15.33 26.95 20.42 15.47 25.40 22.30 -0.31%
EPS 3.87 2.20 0.59 3.87 -0.61 0.04 -2.92 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.15 1.10 1.07 0.31 0.31 0.30 27.50%
Adjusted Per Share Value based on latest NOSH - 153,953
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 18.44 10.80 18.94 14.39 3.70 6.68 5.20 23.47%
EPS 3.26 1.55 0.41 2.73 -0.15 0.01 -0.68 -
DPS 4.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0877 0.8099 0.7731 0.754 0.0742 0.0816 0.07 57.93%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.90 0.845 0.89 0.75 0.16 0.34 0.17 -
P/RPS 4.11 5.51 3.30 3.67 1.03 1.34 0.76 32.46%
P/EPS 23.24 38.39 150.85 19.38 -26.23 850.00 -5.82 -
EY 4.30 2.60 0.66 5.16 -3.81 0.12 -17.18 -
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.81 0.70 0.52 1.10 0.57 3.48%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 27/02/14 28/02/13 27/02/12 22/02/11 12/02/10 25/02/09 -
Price 1.00 0.925 0.89 0.68 0.15 0.35 0.35 -
P/RPS 4.57 6.03 3.30 3.33 0.97 1.38 1.57 19.48%
P/EPS 25.83 42.02 150.85 17.57 -24.59 875.00 -11.99 -
EY 3.87 2.38 0.66 5.69 -4.07 0.11 -8.34 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.81 0.64 0.48 1.13 1.17 -6.53%

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