[YONGTAI] YoY TTM Result on 30-Jun-2017 [#4]

Stock

[YONGTAI] YONG TAI BHD

Announcement Date

24-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- 19.37%

YoY- 79.68%

Quarter Report

YTB 062017 Annourcement.pdf

Latest QR

Upcoming QR

YONGTAI's Result

YONGTAI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	48,261	100,396	132,563	87,728	30,414	66,463	58,335	-3.10%
YoY %	-51.93%	-24.27%	51.11%	188.45%	-54.24%	13.93%	-	-
Horiz. %	82.73%	172.10%	227.24%	150.39%	52.14%	113.93%	100.00%	-
PBT	-39,270	-92,475	23,334	18,151	4,434	3,167	-4,246	44.83%
YoY %	57.53%	-496.31%	28.55%	309.36%	40.01%	174.59%	-	-
Horiz. %	924.87%	2,177.93%	-549.55%	-427.48%	-104.43%	-74.59%	100.00%	-
Tax	-5,484	13,216	-7,837	-11,562	-767	4,559	-3,029	10.38%
YoY %	-141.50%	268.64%	32.22%	-1,407.43%	-116.82%	250.51%	-	-
Horiz. %	181.05%	-436.32%	258.73%	381.71%	25.32%	-150.51%	100.00%	-
NP	-44,754	-79,259	15,497	6,589	3,667	7,726	-7,275	35.32%
YoY %	43.53%	-611.45%	135.20%	79.68%	-52.54%	206.20%	-	-
Horiz. %	615.18%	1,089.47%	-213.02%	-90.57%	-50.41%	-106.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-44,752	-79,259	15,497	6,589	3,667	7,726	-7,543	34.51%
YoY %	43.54%	-611.45%	135.20%	79.68%	-52.54%	202.43%	-	-
Horiz. %	593.29%	1,050.76%	-205.45%	-87.35%	-48.61%	-102.43%	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	93,015	179,655	117,066	81,139	26,747	58,737	65,610	5.98%
YoY %	-48.23%	53.46%	44.28%	203.36%	-54.46%	-10.48%	-	-
Horiz. %	141.77%	273.82%	178.43%	123.67%	40.77%	89.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	516,491	496,813	554,634	482,358	88,295	21,996	15,649	79.00%
YoY %	3.96%	-10.43%	14.98%	446.30%	301.41%	40.56%	-	-
Horiz. %	3,300.47%	3,174.73%	3,544.21%	3,082.36%	564.22%	140.56%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	516,491	496,813	554,634	482,358	88,295	21,996	15,649	79.00%
YoY %	3.96%	-10.43%	14.98%	446.30%	301.41%	40.56%	-	-
Horiz. %	3,300.47%	3,174.73%	3,544.21%	3,082.36%	564.22%	140.56%	100.00%	-
NOSH	957,796	534,207	482,813	434,556	160,536	41,503	40,127	69.60%
YoY %	79.29%	10.64%	11.10%	170.69%	286.81%	3.43%	-	-
Horiz. %	2,386.91%	1,331.29%	1,203.21%	1,082.95%	400.07%	103.43%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-92.73%	-78.95%	11.69%	7.51%	12.06%	11.62%	-12.47%	-
YoY %	-17.45%	-775.36%	55.66%	-37.73%	3.79%	193.18%	-	-
Horiz. %	743.62%	633.12%	-93.74%	-60.22%	-96.71%	-93.18%	100.00%	-
ROE	-8.66%	-15.95%	2.79%	1.37%	4.15%	35.12%	-48.20%	-
YoY %	45.71%	-671.68%	103.65%	-66.99%	-88.18%	172.86%	-	-
Horiz. %	17.97%	33.09%	-5.79%	-2.84%	-8.61%	-72.86%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	5.05	18.79	27.49	20.19	18.95	160.14	145.38	-42.84%
YoY %	-73.12%	-31.65%	36.16%	6.54%	-88.17%	10.15%	-	-
Horiz. %	3.47%	12.92%	18.91%	13.89%	13.03%	110.15%	100.00%	-
EPS	-4.68	-14.84	3.21	1.52	2.28	18.62	-18.80	-20.66%
YoY %	68.46%	-562.31%	111.18%	-33.33%	-87.76%	199.04%	-	-
Horiz. %	24.89%	78.94%	-17.07%	-8.09%	-12.13%	-99.04%	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	0.54	0.93	1.15	1.11	0.55	0.53	0.39	5.56%
YoY %	-41.94%	-19.13%	3.60%	101.82%	3.77%	35.90%	-	-
Horiz. %	138.46%	238.46%	294.87%	284.62%	141.03%	135.90%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 434,556
RPS	11.26	23.42	30.92	20.46	7.09	15.50	13.61	-3.10%
YoY %	-51.92%	-24.26%	51.12%	188.58%	-54.26%	13.89%	-	-
Horiz. %	82.73%	172.08%	227.19%	150.33%	52.09%	113.89%	100.00%	-
EPS	-10.44	-18.49	3.61	1.54	0.86	1.80	-1.76	34.50%
YoY %	43.54%	-612.19%	134.42%	79.07%	-52.22%	202.27%	-	-
Horiz. %	593.18%	1,050.57%	-205.11%	-87.50%	-48.86%	-102.27%	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	1.2047	1.1588	1.2937	1.1251	0.206	0.0513	0.0365	79.00%
YoY %	3.96%	-10.43%	14.99%	446.17%	301.56%	40.55%	-	-
Horiz. %	3,300.55%	3,174.79%	3,544.38%	3,082.47%	564.38%	140.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.07	0.33	1.47	1.39	0.98	0.465	1.16	-
P/RPS	1.39	1.76	5.35	6.89	5.17	0.29	0.80	9.63%
YoY %	-21.02%	-67.10%	-22.35%	33.27%	1,682.76%	-63.75%	-	-
Horiz. %	173.75%	220.00%	668.75%	861.25%	646.25%	36.25%	100.00%	-
P/EPS	-1.50	-2.22	45.75	91.67	42.90	2.50	-6.17	-20.98%
YoY %	32.43%	-104.85%	-50.09%	113.68%	1,616.00%	140.52%	-	-
Horiz. %	24.31%	35.98%	-741.49%	-1,485.74%	-695.30%	-40.52%	100.00%	-
EY	-66.84	-44.96	2.19	1.09	2.33	40.03	-16.20	26.61%
YoY %	-48.67%	-2,152.97%	100.92%	-53.22%	-94.18%	347.10%	-	-
Horiz. %	412.59%	277.53%	-13.52%	-6.73%	-14.38%	-247.10%	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	0.13	0.35	1.28	1.25	1.78	0.88	2.97	-40.60%
YoY %	-62.86%	-72.66%	2.40%	-29.78%	102.27%	-70.37%	-	-
Horiz. %	4.38%	11.78%	43.10%	42.09%	59.93%	29.63%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	27/08/19	28/08/18	24/08/17	29/08/16	27/08/15	28/08/14	-
Price	0.165	0.235	0.88	1.43	1.10	0.46	1.22	-
P/RPS	3.27	1.25	3.20	7.08	5.81	0.29	0.84	25.39%
YoY %	161.60%	-60.94%	-54.80%	21.86%	1,903.45%	-65.48%	-	-
Horiz. %	389.29%	148.81%	380.95%	842.86%	691.67%	34.52%	100.00%	-
P/EPS	-3.53	-1.58	27.39	94.31	48.16	2.47	-6.49	-9.64%
YoY %	-123.42%	-105.77%	-70.96%	95.83%	1,849.80%	138.06%	-	-
Horiz. %	54.39%	24.35%	-422.03%	-1,453.16%	-742.06%	-38.06%	100.00%	-
EY	-28.36	-63.14	3.65	1.06	2.08	40.47	-15.41	10.69%
YoY %	55.08%	-1,829.86%	244.34%	-49.04%	-94.86%	362.62%	-	-
Horiz. %	184.04%	409.73%	-23.69%	-6.88%	-13.50%	-262.62%	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	0.31	0.25	0.77	1.29	2.00	0.87	3.13	-31.95%
YoY %	24.00%	-67.53%	-40.31%	-35.50%	129.89%	-72.20%	-	-
Horiz. %	9.90%	7.99%	24.60%	41.21%	63.90%	27.80%	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