[Y&G] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 176.09%
YoY- -6.04%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 92,700 127,666 148,979 30,261 43,319 40,871 19,231 29.95%
PBT 14,617 8,678 13,983 1,126 1,843 991 -4,866 -
Tax -2,764 -3,200 -4,017 -544 -1,230 -1,770 -837 22.01%
NP 11,853 5,478 9,966 582 613 -779 -5,703 -
-
NP to SH 11,987 5,491 9,979 576 613 -776 -5,707 -
-
Tax Rate 18.91% 36.87% 28.73% 48.31% 66.74% 178.61% - -
Total Cost 80,847 122,188 139,013 29,679 42,706 41,650 24,934 21.64%
-
Net Worth 184,642 173,871 166,740 16,896 16,318 15,840 16,339 49.77%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 184,642 173,871 166,740 16,896 16,318 15,840 16,339 49.77%
NOSH 153,869 153,869 152,972 51,200 50,993 51,098 51,060 20.17%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.79% 4.29% 6.69% 1.92% 1.42% -1.91% -29.66% -
ROE 6.49% 3.16% 5.98% 3.41% 3.76% -4.90% -34.93% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 60.25 82.97 97.39 59.10 84.95 79.98 37.66 8.14%
EPS 7.79 3.57 6.52 1.13 1.20 -1.52 -11.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.13 1.09 0.33 0.32 0.31 0.32 24.63%
Adjusted Per Share Value based on latest NOSH - 51,200
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.43 58.43 68.19 13.85 19.83 18.71 8.80 29.96%
EPS 5.49 2.51 4.57 0.26 0.28 -0.36 -2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8451 0.7958 0.7632 0.0773 0.0747 0.0725 0.0748 49.76%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.83 0.64 0.60 0.16 0.15 0.25 0.38 -
P/RPS 1.38 0.77 0.62 0.27 0.18 0.31 1.01 5.33%
P/EPS 10.65 17.93 9.20 14.22 12.48 -16.46 -3.40 -
EY 9.39 5.58 10.87 7.03 8.01 -6.07 -29.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.55 0.48 0.47 0.81 1.19 -8.67%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 25/11/13 19/11/12 27/10/11 18/11/10 20/11/09 26/11/08 -
Price 0.90 0.805 0.89 0.125 0.45 0.25 0.17 -
P/RPS 1.49 0.97 0.91 0.21 0.53 0.31 0.45 22.07%
P/EPS 11.55 22.56 13.64 11.11 37.43 -16.46 -1.52 -
EY 8.66 4.43 7.33 9.00 2.67 -6.07 -65.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.82 0.38 1.41 0.81 0.53 5.95%

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