[YONGTAI] YoY TTM Result on 30-Jun-2015 [#4]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	132,563	87,728	30,414	66,463	58,335	67,315	72,771	10.50%
YoY %	51.11%	188.45%	-54.24%	13.93%	-13.34%	-7.50%	-	-
Horiz. %	182.16%	120.55%	41.79%	91.33%	80.16%	92.50%	100.00%	-
PBT	23,334	18,151	4,434	3,167	-4,246	-7,961	-9,989	-
YoY %	28.55%	309.36%	40.01%	174.59%	46.66%	20.30%	-	-
Horiz. %	-233.60%	-181.71%	-44.39%	-31.70%	42.51%	79.70%	100.00%	-
Tax	-7,837	-11,562	-767	4,559	-3,029	23	749	-
YoY %	32.22%	-1,407.43%	-116.82%	250.51%	-13,269.57%	-96.93%	-	-
Horiz. %	-1,046.33%	-1,543.66%	-102.40%	608.68%	-404.41%	3.07%	100.00%	-
NP	15,497	6,589	3,667	7,726	-7,275	-7,938	-9,240	-
YoY %	135.20%	79.68%	-52.54%	206.20%	8.35%	14.09%	-	-
Horiz. %	-167.72%	-71.31%	-39.69%	-83.61%	78.73%	85.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,497	6,589	3,667	7,726	-7,543	-7,929	-9,299	-
YoY %	135.20%	79.68%	-52.54%	202.43%	4.87%	14.73%	-	-
Horiz. %	-166.65%	-70.86%	-39.43%	-83.08%	81.12%	85.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.59%	63.70%	17.30%	-143.95%	-	-	-	-
YoY %	-47.27%	268.21%	112.02%	0.00%	-	-	-	-
Horiz. %	-23.33%	-44.25%	-12.02%	100.00%	-	-	-	-
Total Cost	117,066	81,139	26,747	58,737	65,610	75,253	82,011	6.10%
YoY %	44.28%	203.36%	-54.46%	-10.48%	-12.81%	-8.24%	-	-
Horiz. %	142.74%	98.94%	32.61%	71.62%	80.00%	91.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	554,634	482,358	88,295	21,996	15,649	23,673	31,274	61.45%
YoY %	14.98%	446.30%	301.41%	40.56%	-33.90%	-24.30%	-	-
Horiz. %	1,773.47%	1,542.36%	282.33%	70.33%	50.04%	75.70%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	554,634	482,358	88,295	21,996	15,649	23,673	31,274	61.45%
YoY %	14.98%	446.30%	301.41%	40.56%	-33.90%	-24.30%	-	-
Horiz. %	1,773.47%	1,542.36%	282.33%	70.33%	50.04%	75.70%	100.00%	-
NOSH	482,813	434,556	160,536	41,503	40,127	40,124	40,094	51.36%
YoY %	11.10%	170.69%	286.81%	3.43%	0.01%	0.07%	-	-
Horiz. %	1,204.20%	1,083.84%	400.40%	103.51%	100.08%	100.07%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	11.69%	7.51%	12.06%	11.62%	-12.47%	-11.79%	-12.70%	-
YoY %	55.66%	-37.73%	3.79%	193.18%	-5.77%	7.17%	-	-
Horiz. %	-92.05%	-59.13%	-94.96%	-91.50%	98.19%	92.83%	100.00%	-
ROE	2.79%	1.37%	4.15%	35.12%	-48.20%	-33.49%	-29.73%	-
YoY %	103.65%	-66.99%	-88.18%	172.86%	-43.92%	-12.65%	-	-
Horiz. %	-9.38%	-4.61%	-13.96%	-118.13%	162.13%	112.65%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	27.49	20.19	18.95	160.14	145.38	167.76	181.50	-26.97%
YoY %	36.16%	6.54%	-88.17%	10.15%	-13.34%	-7.57%	-	-
Horiz. %	15.15%	11.12%	10.44%	88.23%	80.10%	92.43%	100.00%	-
EPS	3.21	1.52	2.28	18.62	-18.80	-19.76	-23.19	-
YoY %	111.18%	-33.33%	-87.76%	199.04%	4.86%	14.79%	-	-
Horiz. %	-13.84%	-6.55%	-9.83%	-80.29%	81.07%	85.21%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.15	1.11	0.55	0.53	0.39	0.59	0.78	6.68%
YoY %	3.60%	101.82%	3.77%	35.90%	-33.90%	-24.36%	-	-
Horiz. %	147.44%	142.31%	70.51%	67.95%	50.00%	75.64%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 41,503
RPS	30.92	20.46	7.09	15.50	13.61	15.70	16.97	10.51%
YoY %	51.12%	188.58%	-54.26%	13.89%	-13.31%	-7.48%	-	-
Horiz. %	182.20%	120.57%	41.78%	91.34%	80.20%	92.52%	100.00%	-
EPS	3.61	1.54	0.86	1.80	-1.76	-1.85	-2.17	-
YoY %	134.42%	79.07%	-52.22%	202.27%	4.86%	14.75%	-	-
Horiz. %	-166.36%	-70.97%	-39.63%	-82.95%	81.11%	85.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2937	1.1251	0.206	0.0513	0.0365	0.0552	0.0729	61.46%
YoY %	14.99%	446.17%	301.56%	40.55%	-33.88%	-24.28%	-	-
Horiz. %	1,774.62%	1,543.35%	282.58%	70.37%	50.07%	75.72%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.47	1.39	0.98	0.465	1.16	0.73	0.29	-
P/RPS	5.35	6.89	5.17	0.29	0.80	0.44	0.16	79.44%
YoY %	-22.35%	33.27%	1,682.76%	-63.75%	81.82%	175.00%	-	-
Horiz. %	3,343.75%	4,306.25%	3,231.25%	181.25%	500.00%	275.00%	100.00%	-
P/EPS	45.75	91.67	42.90	2.50	-6.17	-3.69	-1.25	-
YoY %	-50.09%	113.68%	1,616.00%	140.52%	-67.21%	-195.20%	-	-
Horiz. %	-3,660.00%	-7,333.60%	-3,432.00%	-200.00%	493.60%	295.20%	100.00%	-
EY	2.19	1.09	2.33	40.03	-16.20	-27.07	-79.97	-
YoY %	100.92%	-53.22%	-94.18%	347.10%	40.16%	66.15%	-	-
Horiz. %	-2.74%	-1.36%	-2.91%	-50.06%	20.26%	33.85%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.28	1.25	1.78	0.88	2.97	1.24	0.37	22.96%
YoY %	2.40%	-29.78%	102.27%	-70.37%	139.52%	235.14%	-	-
Horiz. %	345.95%	337.84%	481.08%	237.84%	802.70%	335.14%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	24/08/17	29/08/16	27/08/15	28/08/14	28/08/13	30/08/12	-
Price	0.88	1.43	1.10	0.46	1.22	0.89	0.38	-
P/RPS	3.20	7.08	5.81	0.29	0.84	0.53	0.21	57.42%
YoY %	-54.80%	21.86%	1,903.45%	-65.48%	58.49%	152.38%	-	-
Horiz. %	1,523.81%	3,371.43%	2,766.67%	138.10%	400.00%	252.38%	100.00%	-
P/EPS	27.39	94.31	48.16	2.47	-6.49	-4.50	-1.64	-
YoY %	-70.96%	95.83%	1,849.80%	138.06%	-44.22%	-174.39%	-	-
Horiz. %	-1,670.12%	-5,750.61%	-2,936.59%	-150.61%	395.73%	274.39%	100.00%	-
EY	3.65	1.06	2.08	40.47	-15.41	-22.20	-61.03	-
YoY %	244.34%	-49.04%	-94.86%	362.62%	30.59%	63.62%	-	-
Horiz. %	-5.98%	-1.74%	-3.41%	-66.31%	25.25%	36.38%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.77	1.29	2.00	0.87	3.13	1.51	0.49	7.82%
YoY %	-40.31%	-35.50%	129.89%	-72.20%	107.28%	208.16%	-	-
Horiz. %	157.14%	263.27%	408.16%	177.55%	638.78%	308.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos