[Y&G] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3.04%
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 95,822 177,502 105,834 152,819 80,582 28,164 50,703 11.18%
PBT 23,526 35,957 11,658 8,388 10,435 -403 3,969 34.49%
Tax -5,669 -9,112 -2,625 -3,624 -1,997 -457 -1,752 21.59%
NP 17,857 26,845 9,033 4,764 8,438 -860 2,217 41.53%
-
NP to SH 18,114 26,751 9,074 4,777 8,451 -866 2,217 41.87%
-
Tax Rate 24.10% 25.34% 22.52% 43.20% 19.14% - 44.14% -
Total Cost 77,965 150,657 96,801 148,055 72,144 29,024 48,486 8.23%
-
Net Worth 269,168 259,199 180,026 170,794 166,883 16,365 16,845 58.63%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 9,969 19,179 - - - - - -
Div Payout % 55.04% 71.70% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 269,168 259,199 180,026 170,794 166,883 16,365 16,845 58.63%
NOSH 199,384 199,384 153,869 153,869 154,521 51,142 51,046 25.46%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.64% 15.12% 8.54% 3.12% 10.47% -3.05% 4.37% -
ROE 6.73% 10.32% 5.04% 2.80% 5.06% -5.29% 13.16% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 48.06 89.03 68.78 99.32 52.15 55.07 99.33 -11.38%
EPS 9.08 13.42 5.90 3.10 5.47 -1.69 4.34 13.07%
DPS 5.00 9.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.30 1.17 1.11 1.08 0.32 0.33 26.43%
Adjusted Per Share Value based on latest NOSH - 153,869
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.86 81.24 48.44 69.95 36.88 12.89 23.21 11.17%
EPS 8.29 12.24 4.15 2.19 3.87 -0.40 1.01 41.98%
DPS 4.56 8.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.232 1.1864 0.824 0.7817 0.7638 0.0749 0.0771 58.63%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.14 0.90 0.81 0.42 0.70 0.15 0.35 -
P/RPS 2.37 1.01 1.18 0.42 1.34 0.27 0.35 37.50%
P/EPS 12.55 6.71 13.74 13.53 12.80 -8.86 8.06 7.65%
EY 7.97 14.91 7.28 7.39 7.81 -11.29 12.41 -7.10%
DY 4.39 10.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.69 0.69 0.38 0.65 0.47 1.06 -3.79%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 23/05/14 29/05/13 28/05/12 24/05/11 25/05/10 -
Price 1.00 0.78 0.81 0.50 0.63 0.20 0.21 -
P/RPS 2.08 0.88 1.18 0.50 1.21 0.36 0.21 46.49%
P/EPS 11.01 5.81 13.74 16.11 11.52 -11.81 4.84 14.66%
EY 9.08 17.20 7.28 6.21 8.68 -8.47 20.68 -12.80%
DY 5.00 12.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.69 0.45 0.58 0.63 0.64 2.44%

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