[Y&G] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 70.03%
YoY- 194.81%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 70,267 118,507 95,822 177,502 105,834 152,819 80,582 -2.25%
PBT 10,156 24,072 23,526 35,957 11,658 8,388 10,435 -0.45%
Tax -4,797 -7,303 -5,669 -9,112 -2,625 -3,624 -1,997 15.71%
NP 5,359 16,769 17,857 26,845 9,033 4,764 8,438 -7.28%
-
NP to SH 5,341 16,713 18,114 26,751 9,074 4,777 8,451 -7.35%
-
Tax Rate 47.23% 30.34% 24.10% 25.34% 22.52% 43.20% 19.14% -
Total Cost 64,908 101,738 77,965 150,657 96,801 148,055 72,144 -1.74%
-
Net Worth 279,138 275,150 269,168 259,199 180,026 170,794 166,883 8.94%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 9,956 9,969 19,179 - - - -
Div Payout % - 59.58% 55.04% 71.70% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 279,138 275,150 269,168 259,199 180,026 170,794 166,883 8.94%
NOSH 199,384 199,384 199,384 199,384 153,869 153,869 154,521 4.33%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.63% 14.15% 18.64% 15.12% 8.54% 3.12% 10.47% -
ROE 1.91% 6.07% 6.73% 10.32% 5.04% 2.80% 5.06% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.24 59.44 48.06 89.03 68.78 99.32 52.15 -6.32%
EPS 2.68 8.38 9.08 13.42 5.90 3.10 5.47 -11.20%
DPS 0.00 5.00 5.00 9.62 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.35 1.30 1.17 1.11 1.08 4.41%
Adjusted Per Share Value based on latest NOSH - 199,384
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 32.06 54.08 43.72 80.99 48.29 69.73 36.77 -2.25%
EPS 2.44 7.63 8.27 12.21 4.14 2.18 3.86 -7.35%
DPS 0.00 4.54 4.55 8.75 0.00 0.00 0.00 -
NAPS 1.2737 1.2555 1.2282 1.1827 0.8215 0.7793 0.7615 8.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.96 1.10 1.14 0.90 0.81 0.42 0.70 -
P/RPS 2.72 1.85 2.37 1.01 1.18 0.42 1.34 12.51%
P/EPS 35.84 13.12 12.55 6.71 13.74 13.53 12.80 18.71%
EY 2.79 7.62 7.97 14.91 7.28 7.39 7.81 -15.75%
DY 0.00 4.55 4.39 10.69 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.84 0.69 0.69 0.38 0.65 0.99%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 18/05/18 12/05/17 25/05/16 28/05/15 23/05/14 29/05/13 28/05/12 -
Price 0.95 1.02 1.00 0.78 0.81 0.50 0.63 -
P/RPS 2.70 1.72 2.08 0.88 1.18 0.50 1.21 14.30%
P/EPS 35.46 12.17 11.01 5.81 13.74 16.11 11.52 20.59%
EY 2.82 8.22 9.08 17.20 7.28 6.21 8.68 -17.08%
DY 0.00 4.90 5.00 12.33 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.74 0.60 0.69 0.45 0.58 2.68%

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