[Y&G] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 37.21%
YoY- 97.35%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 209,630 257,076 364,440 109,403 92,140 90,368 92,040 73.02%
PBT 50,402 57,778 76,672 20,545 15,473 14,812 15,024 123.93%
Tax -13,569 -14,704 -20,764 -4,948 -4,130 -4,210 -4,108 121.63%
NP 36,833 43,074 55,908 15,597 11,342 10,602 10,916 124.79%
-
NP to SH 36,564 42,642 54,988 15,733 11,466 10,702 10,916 123.70%
-
Tax Rate 26.92% 25.45% 27.08% 24.08% 26.69% 28.42% 27.34% -
Total Cost 172,797 214,002 308,532 93,806 80,797 79,766 81,124 65.47%
-
Net Worth 263,187 257,288 259,199 237,634 184,642 181,565 180,026 28.78%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 13,292 39,889 39,876 9,210 - - - -
Div Payout % 36.35% 93.55% 72.52% 58.54% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 263,187 257,288 259,199 237,634 184,642 181,565 180,026 28.78%
NOSH 199,384 199,448 199,384 199,384 153,869 153,869 153,869 18.83%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.57% 16.76% 15.34% 14.26% 12.31% 11.73% 11.86% -
ROE 13.89% 16.57% 21.21% 6.62% 6.21% 5.89% 6.06% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 105.14 128.89 182.78 59.39 59.88 58.73 59.82 45.59%
EPS 18.33 21.38 27.56 9.74 7.45 6.96 7.08 88.43%
DPS 6.67 20.00 20.00 5.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.30 1.29 1.20 1.18 1.17 8.36%
Adjusted Per Share Value based on latest NOSH - 199,384
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 95.66 117.30 166.30 49.92 42.04 41.24 42.00 73.02%
EPS 16.68 19.46 25.09 7.18 5.23 4.88 4.98 123.69%
DPS 6.07 18.20 18.20 4.20 0.00 0.00 0.00 -
NAPS 1.2009 1.174 1.1827 1.0843 0.8425 0.8285 0.8215 28.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.44 1.50 0.90 0.90 0.83 0.83 0.81 -
P/RPS 1.37 1.16 0.49 1.52 1.39 1.41 1.35 0.98%
P/EPS 7.85 7.02 3.26 10.54 11.14 11.93 11.42 -22.09%
EY 12.74 14.25 30.64 9.49 8.98 8.38 8.76 28.33%
DY 4.63 13.33 22.22 5.56 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 0.69 0.70 0.69 0.70 0.69 35.60%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 19/08/15 28/05/15 17/02/15 28/11/14 18/08/14 23/05/14 -
Price 1.20 1.48 0.78 1.00 0.90 0.79 0.81 -
P/RPS 1.14 1.15 0.43 1.68 1.50 1.35 1.35 -10.65%
P/EPS 6.54 6.92 2.83 11.71 12.08 11.36 11.42 -31.01%
EY 15.28 14.45 35.36 8.54 8.28 8.80 8.76 44.85%
DY 5.56 13.51 25.64 5.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.15 0.60 0.78 0.75 0.67 0.69 20.24%

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