[Y&G] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -22.45%
YoY- 298.45%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 85,224 165,626 209,630 257,076 364,440 109,403 92,140 -5.06%
PBT 16,196 38,743 50,402 57,778 76,672 20,545 15,473 3.08%
Tax -5,236 -9,623 -13,569 -14,704 -20,764 -4,948 -4,130 17.12%
NP 10,960 29,120 36,833 43,074 55,908 15,597 11,342 -2.25%
-
NP to SH 10,956 28,906 36,564 42,642 54,988 15,733 11,466 -2.98%
-
Tax Rate 32.33% 24.84% 26.92% 25.45% 27.08% 24.08% 26.69% -
Total Cost 74,264 136,506 172,797 214,002 308,532 93,806 80,797 -5.46%
-
Net Worth 269,168 263,187 263,187 257,288 259,199 237,634 184,642 28.53%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 39,876 9,969 13,292 39,889 39,876 9,210 - -
Div Payout % 363.97% 34.49% 36.35% 93.55% 72.52% 58.54% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 269,168 263,187 263,187 257,288 259,199 237,634 184,642 28.53%
NOSH 199,384 199,384 199,384 199,448 199,384 199,384 153,869 18.83%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.86% 17.58% 17.57% 16.76% 15.34% 14.26% 12.31% -
ROE 4.07% 10.98% 13.89% 16.57% 21.21% 6.62% 6.21% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 42.74 83.07 105.14 128.89 182.78 59.39 59.88 -20.11%
EPS 5.48 14.50 18.33 21.38 27.56 9.74 7.45 -18.49%
DPS 20.00 5.00 6.67 20.00 20.00 5.00 0.00 -
NAPS 1.35 1.32 1.32 1.29 1.30 1.29 1.20 8.16%
Adjusted Per Share Value based on latest NOSH - 199,384
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 39.01 75.81 95.95 117.67 166.81 50.07 42.17 -5.05%
EPS 5.01 13.23 16.74 19.52 25.17 7.20 5.25 -3.06%
DPS 18.25 4.56 6.08 18.26 18.25 4.22 0.00 -
NAPS 1.232 1.2046 1.2046 1.1776 1.1864 1.0877 0.8451 28.53%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.14 1.21 1.44 1.50 0.90 0.90 0.83 -
P/RPS 2.67 1.46 1.37 1.16 0.49 1.52 1.39 54.46%
P/EPS 20.75 8.35 7.85 7.02 3.26 10.54 11.14 51.32%
EY 4.82 11.98 12.74 14.25 30.64 9.49 8.98 -33.92%
DY 17.54 4.13 4.63 13.33 22.22 5.56 0.00 -
P/NAPS 0.84 0.92 1.09 1.16 0.69 0.70 0.69 13.99%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 25/11/15 19/08/15 28/05/15 17/02/15 28/11/14 -
Price 1.00 1.19 1.20 1.48 0.78 1.00 0.90 -
P/RPS 2.34 1.43 1.14 1.15 0.43 1.68 1.50 34.47%
P/EPS 18.20 8.21 6.54 6.92 2.83 11.71 12.08 31.38%
EY 5.49 12.18 15.28 14.45 35.36 8.54 8.28 -23.94%
DY 20.00 4.20 5.56 13.51 25.64 5.00 0.00 -
P/NAPS 0.74 0.90 0.91 1.15 0.60 0.78 0.75 -0.89%

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