[YONGTAI] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -7.94%
YoY- -13.13%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 20,566 50,743 60,247 61,221 73,923 68,488 137,552 -27.12%
PBT 5,149 2,735 -408 -9,232 -8,398 -2,106 -2,371 -
Tax 693 4,932 -4,875 91 75 1,147 600 2.42%
NP 5,842 7,667 -5,283 -9,141 -8,323 -959 -1,771 -
-
NP to SH 5,842 7,667 -5,552 -9,140 -8,079 -1,619 -3,732 -
-
Tax Rate -13.46% -180.33% - - - - - -
Total Cost 14,724 43,076 65,530 70,362 82,246 69,447 139,323 -31.21%
-
Net Worth 198,692 84,176 16,454 22,454 31,633 46,182 45,314 27.90%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 198,692 84,176 16,454 22,454 31,633 46,182 45,314 27.90%
NOSH 283,846 158,823 40,132 40,098 40,555 40,158 39,749 38.72%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 28.41% 15.11% -8.77% -14.93% -11.26% -1.40% -1.29% -
ROE 2.94% 9.11% -33.74% -40.70% -25.54% -3.51% -8.24% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.25 31.95 150.12 152.68 182.28 170.54 346.04 -47.46%
EPS 2.06 4.83 -13.83 -22.79 -19.92 -4.03 -9.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.53 0.41 0.56 0.78 1.15 1.14 -7.79%
Adjusted Per Share Value based on latest NOSH - 40,098
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.44 13.42 15.93 16.19 19.55 18.11 36.38 -27.12%
EPS 1.55 2.03 -1.47 -2.42 -2.14 -0.43 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5255 0.2226 0.0435 0.0594 0.0837 0.1221 0.1198 27.91%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.26 0.745 0.75 0.90 0.38 0.28 0.18 -
P/RPS 17.39 2.33 0.50 0.59 0.21 0.16 0.05 164.95%
P/EPS 61.22 15.43 -5.42 -3.95 -1.91 -6.95 -1.92 -
EY 1.63 6.48 -18.45 -25.33 -52.42 -14.40 -52.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.41 1.83 1.61 0.49 0.24 0.16 49.63%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 22/02/16 16/02/15 27/02/14 26/02/13 28/02/12 25/02/11 -
Price 1.43 0.81 0.63 0.885 0.36 0.28 0.25 -
P/RPS 19.74 2.54 0.42 0.58 0.20 0.16 0.07 155.85%
P/EPS 69.48 16.78 -4.55 -3.88 -1.81 -6.95 -2.66 -
EY 1.44 5.96 -21.96 -25.76 -55.34 -14.40 -37.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.53 1.54 1.58 0.46 0.24 0.22 44.89%

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