[Y&G] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 55.79%
YoY- 51.44%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 157,872 132,644 52,420 29,560 25,632 24,740 36,806 164.22%
PBT 10,934 9,900 8,037 1,822 1,318 1,256 1,199 337.07%
Tax -5,156 -2,792 -1,376 -629 -552 -540 -921 215.61%
NP 5,778 7,108 6,661 1,193 766 716 278 657.34%
-
NP to SH 5,778 7,108 6,674 1,193 766 716 272 668.44%
-
Tax Rate 47.16% 28.20% 17.12% 34.52% 41.88% 42.99% 76.81% -
Total Cost 152,094 125,536 45,759 28,366 24,866 24,024 36,528 159.04%
-
Net Worth 165,963 166,883 50,905 16,877 16,341 16,365 15,330 390.09%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 165,963 166,883 50,905 16,877 16,341 16,365 15,330 390.09%
NOSH 153,670 154,521 48,023 51,142 51,066 51,142 49,454 113.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.66% 5.36% 12.71% 4.04% 2.99% 2.89% 0.76% -
ROE 3.48% 4.26% 13.11% 7.07% 4.69% 4.38% 1.77% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 102.73 85.84 109.15 57.80 50.19 48.37 74.42 24.00%
EPS 3.76 4.60 8.70 2.33 1.50 1.40 0.55 260.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.06 0.33 0.32 0.32 0.31 129.98%
Adjusted Per Share Value based on latest NOSH - 51,200
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.26 60.71 23.99 13.53 11.73 11.32 16.85 164.19%
EPS 2.64 3.25 3.05 0.55 0.35 0.33 0.12 686.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7596 0.7638 0.233 0.0772 0.0748 0.0749 0.0702 389.92%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.58 0.70 0.75 0.16 0.19 0.15 0.16 -
P/RPS 0.56 0.82 0.69 0.28 0.38 0.31 0.21 92.41%
P/EPS 15.43 15.22 5.40 6.86 12.67 10.71 29.09 -34.49%
EY 6.48 6.57 18.53 14.58 7.89 9.33 3.44 52.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.71 0.48 0.59 0.47 0.52 2.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 28/05/12 27/02/12 27/10/11 19/08/11 24/05/11 22/02/11 -
Price 0.43 0.63 0.68 0.125 0.145 0.20 0.15 -
P/RPS 0.42 0.73 0.62 0.22 0.29 0.41 0.20 64.06%
P/EPS 11.44 13.70 4.89 5.36 9.67 14.29 27.27 -43.99%
EY 8.74 7.30 20.44 18.67 10.34 7.00 3.67 78.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.58 0.64 0.38 0.45 0.63 0.48 -11.45%

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