[Y&G] YoY TTM Result on 30-Jun-2013 [#2]

Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.32%
YoY- -49.63%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 82,666 192,756 100,820 134,233 119,725 28,055 48,906 9.13%
PBT 19,340 42,244 13,791 6,914 13,081 -303 3,529 32.74%
Tax -4,112 -10,411 -3,235 -2,213 -3,735 -448 -1,630 16.65%
NP 15,228 31,833 10,556 4,701 9,346 -751 1,899 41.43%
-
NP to SH 15,467 31,703 10,647 4,714 9,359 -757 1,899 41.79%
-
Tax Rate 21.26% 24.64% 23.46% 32.01% 28.55% - 46.19% -
Total Cost 67,438 160,923 90,264 129,532 110,379 28,806 47,007 6.19%
-
Net Worth 273,156 257,205 181,565 170,794 166,799 16,319 17,000 58.78%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 19,179 - - - - - -
Div Payout % - 60.50% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 273,156 257,205 181,565 170,794 166,799 16,319 17,000 58.78%
NOSH 199,384 199,384 153,869 153,869 154,444 50,999 50,000 25.90%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 18.42% 16.51% 10.47% 3.50% 7.81% -2.68% 3.88% -
ROE 5.66% 12.33% 5.86% 2.76% 5.61% -4.64% 11.17% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 41.46 96.68 65.52 87.24 77.52 55.01 97.81 -13.31%
EPS 7.76 15.90 6.92 3.06 6.06 -1.48 3.80 12.62%
DPS 0.00 9.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.29 1.18 1.11 1.08 0.32 0.34 26.11%
Adjusted Per Share Value based on latest NOSH - 153,869
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.84 88.23 46.15 61.44 54.80 12.84 22.38 9.13%
EPS 7.08 14.51 4.87 2.16 4.28 -0.35 0.87 41.77%
DPS 0.00 8.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2503 1.1773 0.831 0.7817 0.7635 0.0747 0.0778 58.78%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.00 1.50 0.83 0.77 0.58 0.19 0.30 -
P/RPS 2.41 1.55 1.27 0.88 0.75 0.35 0.31 40.70%
P/EPS 12.89 9.43 12.00 25.13 9.57 -12.80 7.90 8.49%
EY 7.76 10.60 8.34 3.98 10.45 -7.81 12.66 -7.82%
DY 0.00 6.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.16 0.70 0.69 0.54 0.59 0.88 -3.06%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 09/09/16 19/08/15 18/08/14 20/08/13 17/08/12 19/08/11 25/08/10 -
Price 0.94 1.48 0.79 0.605 0.43 0.145 0.17 -
P/RPS 2.27 1.53 1.21 0.69 0.55 0.26 0.17 53.96%
P/EPS 12.12 9.31 11.42 19.75 7.10 -9.77 4.48 18.02%
EY 8.25 10.74 8.76 5.06 14.09 -10.24 22.34 -15.28%
DY 0.00 6.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.15 0.67 0.55 0.40 0.45 0.50 5.50%

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