[Y&G] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 92.17%
YoY- 140.55%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 43,134 59,308 44,112 39,344 33,548 32,948 26,174 39.64%
PBT 4,324 7,668 2,276 2,498 1,818 896 -2,334 -
Tax -1,500 -2,400 -1,542 -1,549 -1,324 -1,560 -931 37.55%
NP 2,824 5,268 734 949 494 -664 -3,265 -
-
NP to SH 2,824 5,268 735 949 494 -664 -3,267 -
-
Tax Rate 34.69% 31.30% 67.75% 62.01% 72.83% 174.11% - -
Total Cost 40,310 54,040 43,378 38,394 33,054 33,612 29,439 23.37%
-
Net Worth 17,331 16,845 15,822 15,765 15,437 14,587 15,297 8.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,331 16,845 15,822 15,765 15,437 14,587 15,297 8.70%
NOSH 50,974 51,046 51,041 50,857 51,458 50,303 50,990 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.55% 8.88% 1.66% 2.41% 1.47% -2.02% -12.47% -
ROE 16.29% 31.27% 4.65% 6.02% 3.20% -4.55% -21.36% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 84.62 116.18 86.42 77.36 65.19 65.50 51.33 39.67%
EPS 5.54 10.32 1.44 1.87 0.96 -1.32 -6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.31 0.31 0.30 0.29 0.30 8.72%
Adjusted Per Share Value based on latest NOSH - 51,098
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.68 27.06 20.13 17.95 15.31 15.03 11.94 39.66%
EPS 1.29 2.40 0.34 0.43 0.23 -0.30 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.0769 0.0722 0.0719 0.0704 0.0666 0.0698 8.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.30 0.35 0.34 0.25 0.20 0.10 0.17 -
P/RPS 0.35 0.30 0.39 0.32 0.31 0.15 0.33 4.01%
P/EPS 5.42 3.39 23.61 13.39 20.83 -7.58 -2.65 -
EY 18.47 29.49 4.24 7.47 4.80 -13.20 -37.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.06 1.10 0.81 0.67 0.34 0.57 33.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 12/02/10 20/11/09 17/08/09 21/04/09 25/02/09 -
Price 0.17 0.21 0.35 0.25 0.20 0.11 0.35 -
P/RPS 0.20 0.18 0.40 0.32 0.31 0.17 0.68 -55.87%
P/EPS 3.07 2.03 24.31 13.39 20.83 -8.33 -5.46 -
EY 32.59 49.14 4.11 7.47 4.80 -12.00 -18.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 1.13 0.81 0.67 0.38 1.17 -43.35%

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