[Y&G] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 77.42%
YoY- 273.84%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 33,789 8,403 40,297 23,595 41,382 31,436 8,091 26.87%
PBT 6,906 940 8,939 3,011 1,351 6,907 -241 -
Tax -2,268 555 -1,849 335 -458 -962 -72 77.61%
NP 4,638 1,495 7,090 3,346 893 5,945 -313 -
-
NP to SH 4,620 1,507 7,133 3,387 906 5,958 -319 -
-
Tax Rate 32.84% -59.04% 20.68% -11.13% 33.90% 13.93% - -
Total Cost 29,151 6,908 33,207 20,249 40,489 25,491 8,404 23.01%
-
Net Worth 272,818 263,187 237,634 176,949 168,915 164,730 16,211 60.01%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,956 - 9,210 - - - - -
Div Payout % 215.52% - 129.13% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 272,818 263,187 237,634 176,949 168,915 164,730 16,211 60.01%
NOSH 199,384 199,384 199,384 153,869 153,559 153,953 52,295 24.96%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.73% 17.79% 17.59% 14.18% 2.16% 18.91% -3.87% -
ROE 1.69% 0.57% 3.00% 1.91% 0.54% 3.62% -1.97% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.97 4.21 21.88 15.33 26.95 20.42 15.47 1.55%
EPS 2.32 0.76 3.87 2.20 0.59 3.87 -0.61 -
DPS 5.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.32 1.29 1.15 1.10 1.07 0.31 28.07%
Adjusted Per Share Value based on latest NOSH - 153,869
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.42 3.83 18.39 10.77 18.88 14.34 3.69 26.88%
EPS 2.11 0.69 3.25 1.55 0.41 2.72 -0.15 -
DPS 4.54 0.00 4.20 0.00 0.00 0.00 0.00 -
NAPS 1.2449 1.2009 1.0843 0.8074 0.7708 0.7517 0.074 60.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.11 1.21 0.90 0.845 0.89 0.75 0.16 -
P/RPS 6.54 28.71 4.11 5.51 3.30 3.67 1.03 36.04%
P/EPS 47.84 160.09 23.24 38.39 150.85 19.38 -26.23 -
EY 2.09 0.62 4.30 2.60 0.66 5.16 -3.81 -
DY 4.50 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 0.70 0.73 0.81 0.70 0.52 7.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 17/02/15 27/02/14 28/02/13 27/02/12 22/02/11 -
Price 0.96 1.19 1.00 0.925 0.89 0.68 0.15 -
P/RPS 5.66 28.24 4.57 6.03 3.30 3.33 0.97 34.13%
P/EPS 41.38 157.44 25.83 42.02 150.85 17.57 -24.59 -
EY 2.42 0.64 3.87 2.38 0.66 5.69 -4.07 -
DY 5.21 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 0.78 0.80 0.81 0.64 0.48 6.48%

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