[Y&G] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1089.76%
YoY- 2419.49%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 109,402 109,879 158,925 53,606 36,806 44,113 26,174 26.90%
PBT 20,545 10,338 8,427 8,274 1,200 2,276 -2,316 -
Tax -4,948 -2,407 -3,513 -1,434 -922 -1,542 -931 32.08%
NP 15,597 7,931 4,914 6,840 278 734 -3,247 -
-
NP to SH 15,733 7,972 4,927 6,853 272 734 -3,244 -
-
Tax Rate 24.08% 23.28% 41.69% 17.33% 76.83% 67.75% - -
Total Cost 93,805 101,948 154,011 46,766 36,528 43,379 29,421 21.30%
-
Net Worth 237,634 176,949 168,915 164,730 16,211 17,825 15,287 57.94%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 9,210 - - - - - - -
Div Payout % 58.54% - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 237,634 176,949 168,915 164,730 16,211 17,825 15,287 57.94%
NOSH 199,384 153,869 153,559 153,953 52,295 57,500 50,958 25.51%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 14.26% 7.22% 3.09% 12.76% 0.76% 1.66% -12.41% -
ROE 6.62% 4.51% 2.92% 4.16% 1.68% 4.12% -21.22% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 59.39 71.41 103.49 34.82 70.38 76.72 51.36 2.44%
EPS 8.54 5.18 3.21 4.45 0.52 1.28 -6.37 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.15 1.10 1.07 0.31 0.31 0.30 27.50%
Adjusted Per Share Value based on latest NOSH - 153,953
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 50.07 50.29 72.74 24.54 16.85 20.19 11.98 26.90%
EPS 7.20 3.65 2.26 3.14 0.12 0.34 -1.48 -
DPS 4.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0877 0.8099 0.7731 0.754 0.0742 0.0816 0.07 57.93%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.90 0.845 0.89 0.75 0.16 0.34 0.17 -
P/RPS 1.52 1.18 0.86 2.15 0.23 0.44 0.33 28.97%
P/EPS 10.54 16.31 27.74 16.85 30.76 26.63 -2.67 -
EY 9.49 6.13 3.61 5.94 3.25 3.75 -37.45 -
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.81 0.70 0.52 1.10 0.57 3.48%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 27/02/14 28/02/13 27/02/12 22/02/11 12/02/10 25/02/09 -
Price 1.00 0.925 0.89 0.68 0.15 0.35 0.35 -
P/RPS 1.68 1.30 0.86 1.95 0.21 0.46 0.68 16.26%
P/EPS 11.71 17.85 27.74 15.28 28.84 27.42 -5.50 -
EY 8.54 5.60 3.61 6.55 3.47 3.65 -18.19 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.81 0.64 0.48 1.13 1.17 -6.53%

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