[Y&G] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 13.82%
YoY- 89.95%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 118,507 95,822 177,502 105,834 152,819 80,582 28,164 27.03%
PBT 24,072 23,526 35,957 11,658 8,388 10,435 -403 -
Tax -7,303 -5,669 -9,112 -2,625 -3,624 -1,997 -457 58.64%
NP 16,769 17,857 26,845 9,033 4,764 8,438 -860 -
-
NP to SH 16,713 18,114 26,751 9,074 4,777 8,451 -866 -
-
Tax Rate 30.34% 24.10% 25.34% 22.52% 43.20% 19.14% - -
Total Cost 101,738 77,965 150,657 96,801 148,055 72,144 29,024 23.22%
-
Net Worth 275,150 269,168 259,199 180,026 170,794 166,883 16,365 59.98%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 9,956 9,969 19,179 - - - - -
Div Payout % 59.58% 55.04% 71.70% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 275,150 269,168 259,199 180,026 170,794 166,883 16,365 59.98%
NOSH 199,384 199,384 199,384 153,869 153,869 154,521 51,142 25.42%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.15% 18.64% 15.12% 8.54% 3.12% 10.47% -3.05% -
ROE 6.07% 6.73% 10.32% 5.04% 2.80% 5.06% -5.29% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 59.44 48.06 89.03 68.78 99.32 52.15 55.07 1.27%
EPS 8.38 9.08 13.42 5.90 3.10 5.47 -1.69 -
DPS 5.00 5.00 9.62 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.30 1.17 1.11 1.08 0.32 27.55%
Adjusted Per Share Value based on latest NOSH - 153,869
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 54.24 43.86 81.24 48.44 69.95 36.88 12.89 27.03%
EPS 7.65 8.29 12.24 4.15 2.19 3.87 -0.40 -
DPS 4.56 4.56 8.78 0.00 0.00 0.00 0.00 -
NAPS 1.2594 1.232 1.1864 0.824 0.7817 0.7638 0.0749 59.99%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.10 1.14 0.90 0.81 0.42 0.70 0.15 -
P/RPS 1.85 2.37 1.01 1.18 0.42 1.34 0.27 37.77%
P/EPS 13.12 12.55 6.71 13.74 13.53 12.80 -8.86 -
EY 7.62 7.97 14.91 7.28 7.39 7.81 -11.29 -
DY 4.55 4.39 10.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.69 0.69 0.38 0.65 0.47 9.26%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 12/05/17 25/05/16 28/05/15 23/05/14 29/05/13 28/05/12 24/05/11 -
Price 1.02 1.00 0.78 0.81 0.50 0.63 0.20 -
P/RPS 1.72 2.08 0.88 1.18 0.50 1.21 0.36 29.74%
P/EPS 12.17 11.01 5.81 13.74 16.11 11.52 -11.81 -
EY 8.22 9.08 17.20 7.28 6.21 8.68 -8.47 -
DY 4.90 5.00 12.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.60 0.69 0.45 0.58 0.63 2.71%

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