[Y&G] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 194.59%
YoY- 122.63%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 158,925 53,606 36,806 44,113 26,174 9,460 17,627 44.21%
PBT 8,427 8,274 1,200 2,276 -2,316 -3,297 -2,293 -
Tax -3,513 -1,434 -922 -1,542 -931 -514 0 -
NP 4,914 6,840 278 734 -3,247 -3,811 -2,293 -
-
NP to SH 4,927 6,853 272 734 -3,244 -3,814 -2,291 -
-
Tax Rate 41.69% 17.33% 76.83% 67.75% - - - -
Total Cost 154,011 46,766 36,528 43,379 29,421 13,271 19,920 40.57%
-
Net Worth 168,915 164,730 16,211 17,825 15,287 18,376 22,294 40.10%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 168,915 164,730 16,211 17,825 15,287 18,376 22,294 40.10%
NOSH 153,559 153,953 52,295 57,500 50,958 51,046 51,017 20.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.09% 12.76% 0.76% 1.66% -12.41% -40.29% -13.01% -
ROE 2.92% 4.16% 1.68% 4.12% -21.22% -20.75% -10.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 103.49 34.82 70.38 76.72 51.36 18.53 34.55 20.04%
EPS 3.21 4.45 0.52 1.28 -6.37 -7.47 -4.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.07 0.31 0.31 0.30 0.36 0.437 16.61%
Adjusted Per Share Value based on latest NOSH - 57,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 72.74 24.54 16.85 20.19 11.98 4.33 8.07 44.21%
EPS 2.26 3.14 0.12 0.34 -1.48 -1.75 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7731 0.754 0.0742 0.0816 0.07 0.0841 0.102 40.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.89 0.75 0.16 0.34 0.17 0.31 0.38 -
P/RPS 0.86 2.15 0.23 0.44 0.33 1.67 1.10 -4.01%
P/EPS 27.74 16.85 30.76 26.63 -2.67 -4.15 -8.46 -
EY 3.61 5.94 3.25 3.75 -37.45 -24.10 -11.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.52 1.10 0.57 0.86 0.87 -1.18%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 22/02/11 12/02/10 25/02/09 29/02/08 09/03/07 -
Price 0.89 0.68 0.15 0.35 0.35 0.38 0.38 -
P/RPS 0.86 1.95 0.21 0.46 0.68 2.05 1.10 -4.01%
P/EPS 27.74 15.28 28.84 27.42 -5.50 -5.09 -8.46 -
EY 3.61 6.55 3.47 3.65 -18.19 -19.66 -11.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.48 1.13 1.17 1.06 0.87 -1.18%

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