[Y&G] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
18-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 10.06%
YoY- -68.04%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 44,496 60,154 55,680 70,267 118,507 95,822 177,502 -20.57%
PBT 5,318 7,714 12,995 10,156 24,072 23,526 35,957 -27.25%
Tax -2,021 -3,399 -4,704 -4,797 -7,303 -5,669 -9,112 -22.17%
NP 3,297 4,315 8,291 5,359 16,769 17,857 26,845 -29.47%
-
NP to SH 3,288 4,303 8,237 5,341 16,713 18,114 26,751 -29.46%
-
Tax Rate 38.00% 44.06% 36.20% 47.23% 30.34% 24.10% 25.34% -
Total Cost 41,199 55,839 47,389 64,908 101,738 77,965 150,657 -19.41%
-
Net Worth 294,945 292,760 289,107 279,138 275,150 269,168 259,199 2.17%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - 9,956 9,969 19,179 -
Div Payout % - - - - 59.58% 55.04% 71.70% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 294,945 292,760 289,107 279,138 275,150 269,168 259,199 2.17%
NOSH 218,478 218,478 199,384 199,384 199,384 199,384 199,384 1.53%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.41% 7.17% 14.89% 7.63% 14.15% 18.64% 15.12% -
ROE 1.11% 1.47% 2.85% 1.91% 6.07% 6.73% 10.32% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 20.37 27.53 27.93 35.24 59.44 48.06 89.03 -21.77%
EPS 1.50 1.97 4.13 2.68 8.38 9.08 13.42 -30.57%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 9.62 -
NAPS 1.35 1.34 1.45 1.40 1.38 1.35 1.30 0.63%
Adjusted Per Share Value based on latest NOSH - 199,384
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 20.37 27.53 25.49 32.16 54.24 43.86 81.24 -20.57%
EPS 1.50 1.97 3.77 2.44 7.65 8.29 12.24 -29.49%
DPS 0.00 0.00 0.00 0.00 4.56 4.56 8.78 -
NAPS 1.35 1.34 1.3233 1.2776 1.2594 1.232 1.1864 2.17%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.60 0.71 0.91 0.96 1.10 1.14 0.90 -
P/RPS 2.95 2.58 3.26 2.72 1.85 2.37 1.01 19.53%
P/EPS 39.87 36.05 22.03 35.84 13.12 12.55 6.71 34.54%
EY 2.51 2.77 4.54 2.79 7.62 7.97 14.91 -25.67%
DY 0.00 0.00 0.00 0.00 4.55 4.39 10.69 -
P/NAPS 0.44 0.53 0.63 0.69 0.80 0.84 0.69 -7.21%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 30/06/20 30/05/19 18/05/18 12/05/17 25/05/16 28/05/15 -
Price 0.93 0.64 0.91 0.95 1.02 1.00 0.78 -
P/RPS 4.57 2.32 3.26 2.70 1.72 2.08 0.88 31.56%
P/EPS 61.80 32.50 22.03 35.46 12.17 11.01 5.81 48.24%
EY 1.62 3.08 4.54 2.82 8.22 9.08 17.20 -32.52%
DY 0.00 0.00 0.00 0.00 4.90 5.00 12.33 -
P/NAPS 0.69 0.48 0.63 0.68 0.74 0.74 0.60 2.35%

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