[Y&G] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -5.79%
YoY- 6.19%
Quarter Report
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 88,671 55,184 44,483 56,621 77,093 108,176 82,666 1.17%
PBT 20,439 8,387 4,190 12,118 13,433 19,746 19,340 0.92%
Tax -7,946 -2,727 -2,414 -4,326 -6,089 -6,749 -4,112 11.59%
NP 12,493 5,660 1,776 7,792 7,344 12,997 15,228 -3.24%
-
NP to SH 12,479 5,650 1,765 7,760 7,308 12,941 15,467 -3.51%
-
Tax Rate 38.88% 32.51% 57.61% 35.70% 45.33% 34.18% 21.26% -
Total Cost 76,178 49,524 42,707 48,829 69,749 95,179 67,438 2.05%
-
Net Worth 310,239 297,130 292,760 291,101 283,125 275,150 273,156 2.14%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - 9,956 - -
Div Payout % - - - - - 76.94% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 310,239 297,130 292,760 291,101 283,125 275,150 273,156 2.14%
NOSH 218,478 218,478 218,478 199,384 199,384 199,384 199,384 1.53%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 14.09% 10.26% 3.99% 13.76% 9.53% 12.01% 18.42% -
ROE 4.02% 1.90% 0.60% 2.67% 2.58% 4.70% 5.66% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 40.59 25.26 20.36 28.40 38.67 54.25 41.46 -0.35%
EPS 5.71 2.59 0.81 3.89 3.67 6.49 7.76 -4.98%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.42 1.36 1.34 1.46 1.42 1.38 1.37 0.59%
Adjusted Per Share Value based on latest NOSH - 199,384
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 40.59 25.26 20.36 25.92 35.29 49.51 37.84 1.17%
EPS 5.71 2.59 0.81 3.55 3.34 5.92 7.08 -3.51%
DPS 0.00 0.00 0.00 0.00 0.00 4.56 0.00 -
NAPS 1.42 1.36 1.34 1.3324 1.2959 1.2594 1.2503 2.14%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.725 0.815 0.64 0.91 0.955 0.95 1.00 -
P/RPS 1.79 3.23 3.14 3.20 2.47 1.75 2.41 -4.83%
P/EPS 12.69 31.52 79.22 23.38 26.06 14.64 12.89 -0.26%
EY 7.88 3.17 1.26 4.28 3.84 6.83 7.76 0.25%
DY 0.00 0.00 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.51 0.60 0.48 0.62 0.67 0.69 0.73 -5.79%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 28/09/21 27/08/20 23/08/19 24/08/18 29/08/17 09/09/16 -
Price 0.815 1.21 0.64 0.90 0.93 0.955 0.94 -
P/RPS 2.01 4.79 3.14 3.17 2.41 1.76 2.27 -2.00%
P/EPS 14.27 46.79 79.22 23.12 25.37 14.71 12.12 2.75%
EY 7.01 2.14 1.26 4.32 3.94 6.80 8.25 -2.67%
DY 0.00 0.00 0.00 0.00 0.00 5.24 0.00 -
P/NAPS 0.57 0.89 0.48 0.62 0.65 0.69 0.69 -3.13%

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