[Y&G] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -20.5%
YoY- 145.28%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 45,374 4,620 64,839 79,449 85,262 55,144 75,420 -28.80%
PBT 14,922 -6,160 13,954 18,084 22,018 8,608 14,836 0.38%
Tax -5,074 92 -4,232 -4,922 -5,464 -2,744 -6,661 -16.63%
NP 9,848 -6,068 9,722 13,161 16,554 5,864 8,175 13.25%
-
NP to SH 9,848 -6,068 9,714 13,153 16,546 5,852 8,166 13.33%
-
Tax Rate 34.00% - 30.33% 27.22% 24.82% 31.88% 44.90% -
Total Cost 35,526 10,688 55,117 66,288 68,708 49,280 67,245 -34.72%
-
Net Worth 316,793 310,239 312,423 312,423 310,239 303,684 301,500 3.36%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 316,793 310,239 312,423 312,423 310,239 303,684 301,500 3.36%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 21.70% -131.34% 14.99% 16.57% 19.42% 10.63% 10.84% -
ROE 3.11% -1.96% 3.11% 4.21% 5.33% 1.93% 2.71% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.77 2.11 29.68 36.36 39.03 25.24 34.52 -28.79%
EPS 4.50 -2.76 4.45 6.03 7.58 2.68 3.74 13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.43 1.43 1.42 1.39 1.38 3.36%
Adjusted Per Share Value based on latest NOSH - 218,478
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.70 2.11 29.59 36.25 38.91 25.16 34.41 -28.80%
EPS 4.49 -2.77 4.43 6.00 7.55 2.67 3.73 13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4455 1.4156 1.4256 1.4256 1.4156 1.3857 1.3758 3.35%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.64 0.705 0.705 0.715 0.725 1.06 1.28 -
P/RPS 3.08 33.34 2.38 1.97 1.86 4.20 3.71 -11.69%
P/EPS 14.20 -25.38 15.86 11.88 9.57 39.57 34.25 -44.48%
EY 7.04 -3.94 6.31 8.42 10.45 2.53 2.92 80.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.49 0.50 0.51 0.76 0.93 -39.36%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 27/02/23 29/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.67 0.69 0.76 0.72 0.815 1.00 1.04 -
P/RPS 3.23 32.63 2.56 1.98 2.09 3.96 3.01 4.82%
P/EPS 14.86 -24.84 17.09 11.96 10.76 37.33 27.82 -34.24%
EY 6.73 -4.03 5.85 8.36 9.29 2.68 3.59 52.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.53 0.50 0.57 0.72 0.75 -27.87%

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