[Y&G] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -56.9%
YoY- -64.04%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 39,571 59,004 75,481 86,715 91,042 197,520 92,700 -13.21%
PBT 3,160 11,790 15,750 10,887 19,884 46,741 14,617 -22.51%
Tax -2,160 -4,206 -5,441 -5,266 -4,591 -12,026 -2,764 -4.02%
NP 1,000 7,584 10,309 5,621 15,293 34,715 11,853 -33.74%
-
NP to SH 992 7,552 10,265 5,577 15,511 34,556 11,987 -33.96%
-
Tax Rate 68.35% 35.67% 34.55% 48.37% 23.09% 25.73% 18.91% -
Total Cost 38,571 51,420 65,172 81,094 75,749 162,805 80,847 -11.59%
-
Net Worth 292,760 293,095 285,119 275,150 279,138 263,187 184,642 7.97%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 9,956 - 19,179 - -
Div Payout % - - - 178.53% - 55.50% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 292,760 293,095 285,119 275,150 279,138 263,187 184,642 7.97%
NOSH 218,478 199,384 199,384 199,384 199,384 199,384 153,869 6.01%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.53% 12.85% 13.66% 6.48% 16.80% 17.58% 12.79% -
ROE 0.34% 2.58% 3.60% 2.03% 5.56% 13.13% 6.49% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.11 29.59 37.86 43.49 45.66 99.06 60.25 -18.13%
EPS 0.45 3.79 5.15 2.80 7.78 17.33 7.79 -37.79%
DPS 0.00 0.00 0.00 5.00 0.00 9.62 0.00 -
NAPS 1.34 1.47 1.43 1.38 1.40 1.32 1.20 1.85%
Adjusted Per Share Value based on latest NOSH - 199,384
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.11 27.01 34.55 39.69 41.67 90.41 42.43 -13.21%
EPS 0.45 3.46 4.70 2.55 7.10 15.82 5.49 -34.06%
DPS 0.00 0.00 0.00 4.56 0.00 8.78 0.00 -
NAPS 1.34 1.3415 1.305 1.2594 1.2776 1.2046 0.8451 7.97%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.62 0.85 0.93 0.955 0.94 1.44 0.83 -
P/RPS 3.42 2.87 2.46 2.20 2.06 1.45 1.38 16.31%
P/EPS 136.55 22.44 18.06 34.14 12.08 8.31 10.65 52.92%
EY 0.73 4.46 5.54 2.93 8.28 12.04 9.39 -34.64%
DY 0.00 0.00 0.00 5.24 0.00 6.68 0.00 -
P/NAPS 0.46 0.58 0.65 0.69 0.67 1.09 0.69 -6.52%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 12/11/19 23/11/18 24/11/17 25/11/16 25/11/15 28/11/14 -
Price 0.51 0.80 0.93 1.00 1.00 1.20 0.90 -
P/RPS 2.82 2.70 2.46 2.30 2.19 1.21 1.49 11.20%
P/EPS 112.32 21.12 18.06 35.75 12.85 6.92 11.55 46.04%
EY 0.89 4.73 5.54 2.80 7.78 14.44 8.66 -31.53%
DY 0.00 0.00 0.00 5.00 0.00 8.02 0.00 -
P/NAPS 0.38 0.54 0.65 0.72 0.71 0.91 0.75 -10.70%

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