[Y&G] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.58%
YoY- 122.5%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 38,286 43,134 59,308 44,112 39,344 33,548 32,948 10.51%
PBT 1,920 4,324 7,668 2,276 2,498 1,818 896 66.13%
Tax -1,132 -1,500 -2,400 -1,542 -1,549 -1,324 -1,560 -19.23%
NP 788 2,824 5,268 734 949 494 -664 -
-
NP to SH 788 2,824 5,268 735 949 494 -664 -
-
Tax Rate 58.96% 34.69% 31.30% 67.75% 62.01% 72.83% 174.11% -
Total Cost 37,498 40,310 54,040 43,378 38,394 33,054 33,612 7.55%
-
Net Worth 16,303 17,331 16,845 15,822 15,765 15,437 14,587 7.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 16,303 17,331 16,845 15,822 15,765 15,437 14,587 7.68%
NOSH 50,948 50,974 51,046 51,041 50,857 51,458 50,303 0.85%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.06% 6.55% 8.88% 1.66% 2.41% 1.47% -2.02% -
ROE 4.83% 16.29% 31.27% 4.65% 6.02% 3.20% -4.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 75.15 84.62 116.18 86.42 77.36 65.19 65.50 9.58%
EPS 1.55 5.54 10.32 1.44 1.87 0.96 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.34 0.33 0.31 0.31 0.30 0.29 6.77%
Adjusted Per Share Value based on latest NOSH - 57,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.47 19.68 27.06 20.13 17.95 15.31 15.03 10.53%
EPS 0.36 1.29 2.40 0.34 0.43 0.23 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0744 0.0791 0.0769 0.0722 0.0719 0.0704 0.0666 7.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.15 0.30 0.35 0.34 0.25 0.20 0.10 -
P/RPS 0.20 0.35 0.30 0.39 0.32 0.31 0.15 21.12%
P/EPS 9.70 5.42 3.39 23.61 13.39 20.83 -7.58 -
EY 10.31 18.47 29.49 4.24 7.47 4.80 -13.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.88 1.06 1.10 0.81 0.67 0.34 24.06%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 25/08/10 25/05/10 12/02/10 20/11/09 17/08/09 21/04/09 -
Price 0.45 0.17 0.21 0.35 0.25 0.20 0.11 -
P/RPS 0.60 0.20 0.18 0.40 0.32 0.31 0.17 131.63%
P/EPS 29.09 3.07 2.03 24.31 13.39 20.83 -8.33 -
EY 3.44 32.59 49.14 4.11 7.47 4.80 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.50 0.64 1.13 0.81 0.67 0.38 139.48%

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