[Y&G] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -70.68%
YoY- -93.08%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 74,910 66,752 76,963 70,566 74,652 93,540 116,428 -25.53%
PBT 14,408 10,008 9,827 5,308 7,196 8,696 25,947 -32.51%
Tax -5,098 -3,964 -4,933 -3,998 -2,786 -4,508 -7,485 -22.64%
NP 9,310 6,044 4,894 1,309 4,410 4,188 18,462 -36.72%
-
NP to SH 9,260 6,032 4,852 1,274 4,348 4,080 18,431 -36.88%
-
Tax Rate 35.38% 39.61% 50.20% 75.32% 38.72% 51.84% 28.85% -
Total Cost 65,600 60,708 72,069 69,257 70,242 89,352 97,966 -23.51%
-
Net Worth 283,125 279,138 279,138 275,150 275,150 275,150 273,273 2.39%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - 9,973 -
Div Payout % - - - - - - 54.11% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 283,125 279,138 279,138 275,150 275,150 275,150 273,273 2.39%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.43% 9.05% 6.36% 1.86% 5.91% 4.48% 15.86% -
ROE 3.27% 2.16% 1.74% 0.46% 1.58% 1.48% 6.74% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.57 33.48 38.60 35.39 37.44 46.91 58.37 -25.51%
EPS 4.64 3.04 2.43 0.64 2.18 2.04 9.24 -36.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.42 1.40 1.40 1.38 1.38 1.38 1.37 2.42%
Adjusted Per Share Value based on latest NOSH - 199,384
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 34.29 30.55 35.23 32.30 34.17 42.81 53.29 -25.52%
EPS 4.24 2.76 2.22 0.58 1.99 1.87 8.44 -36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.56 -
NAPS 1.2959 1.2776 1.2776 1.2594 1.2594 1.2594 1.2508 2.39%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.955 0.96 1.00 0.955 0.95 1.10 1.11 -
P/RPS 2.54 2.87 2.59 2.70 2.54 2.34 1.90 21.41%
P/EPS 20.56 31.73 41.09 149.38 43.56 53.76 12.01 43.24%
EY 4.86 3.15 2.43 0.67 2.30 1.86 8.32 -30.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
P/NAPS 0.67 0.69 0.71 0.69 0.69 0.80 0.81 -11.91%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 18/05/18 28/02/18 24/11/17 29/08/17 12/05/17 28/02/17 -
Price 0.93 0.95 0.95 1.00 0.955 1.02 0.96 -
P/RPS 2.48 2.84 2.46 2.83 2.55 2.17 1.64 31.84%
P/EPS 20.02 31.40 39.04 156.42 43.79 49.85 10.39 55.03%
EY 4.99 3.18 2.56 0.64 2.28 2.01 9.63 -35.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.21 -
P/NAPS 0.65 0.68 0.68 0.72 0.69 0.74 0.70 -4.83%

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