[Y&G] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 9.0%
YoY- 188.28%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 75,481 86,715 91,042 197,520 92,700 127,666 148,979 -10.70%
PBT 15,750 10,887 19,884 46,741 14,617 8,678 13,983 2.00%
Tax -5,441 -5,266 -4,591 -12,026 -2,764 -3,200 -4,017 5.18%
NP 10,309 5,621 15,293 34,715 11,853 5,478 9,966 0.56%
-
NP to SH 10,265 5,577 15,511 34,556 11,987 5,491 9,979 0.47%
-
Tax Rate 34.55% 48.37% 23.09% 25.73% 18.91% 36.87% 28.73% -
Total Cost 65,172 81,094 75,749 162,805 80,847 122,188 139,013 -11.85%
-
Net Worth 285,119 275,150 279,138 263,187 184,642 173,871 166,740 9.34%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 9,956 - 19,179 - - - -
Div Payout % - 178.53% - 55.50% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 285,119 275,150 279,138 263,187 184,642 173,871 166,740 9.34%
NOSH 199,384 199,384 199,384 199,384 153,869 153,869 152,972 4.51%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.66% 6.48% 16.80% 17.58% 12.79% 4.29% 6.69% -
ROE 3.60% 2.03% 5.56% 13.13% 6.49% 3.16% 5.98% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.86 43.49 45.66 99.06 60.25 82.97 97.39 -14.56%
EPS 5.15 2.80 7.78 17.33 7.79 3.57 6.52 -3.85%
DPS 0.00 5.00 0.00 9.62 0.00 0.00 0.00 -
NAPS 1.43 1.38 1.40 1.32 1.20 1.13 1.09 4.62%
Adjusted Per Share Value based on latest NOSH - 199,384
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 34.55 39.69 41.67 90.41 42.43 58.43 68.19 -10.70%
EPS 4.70 2.55 7.10 15.82 5.49 2.51 4.57 0.46%
DPS 0.00 4.56 0.00 8.78 0.00 0.00 0.00 -
NAPS 1.305 1.2594 1.2776 1.2046 0.8451 0.7958 0.7632 9.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.93 0.955 0.94 1.44 0.83 0.64 0.60 -
P/RPS 2.46 2.20 2.06 1.45 1.38 0.77 0.62 25.80%
P/EPS 18.06 34.14 12.08 8.31 10.65 17.93 9.20 11.89%
EY 5.54 2.93 8.28 12.04 9.39 5.58 10.87 -10.62%
DY 0.00 5.24 0.00 6.68 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.67 1.09 0.69 0.57 0.55 2.82%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 24/11/17 25/11/16 25/11/15 28/11/14 25/11/13 19/11/12 -
Price 0.93 1.00 1.00 1.20 0.90 0.805 0.89 -
P/RPS 2.46 2.30 2.19 1.21 1.49 0.97 0.91 18.01%
P/EPS 18.06 35.75 12.85 6.92 11.55 22.56 13.64 4.78%
EY 5.54 2.80 7.78 14.44 8.66 4.43 7.33 -4.55%
DY 0.00 5.00 0.00 8.02 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.71 0.91 0.75 0.71 0.82 -3.79%

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