[Y&G] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -20.94%
YoY- 83.73%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 110,186 91,156 85,224 165,626 209,630 257,076 364,440 -54.85%
PBT 25,389 19,600 16,196 38,743 50,402 57,778 76,672 -52.03%
Tax -6,957 -4,258 -5,236 -9,623 -13,569 -14,704 -20,764 -51.66%
NP 18,432 15,342 10,960 29,120 36,833 43,074 55,908 -52.17%
-
NP to SH 18,414 15,332 10,956 28,906 36,564 42,642 54,988 -51.68%
-
Tax Rate 27.40% 21.72% 32.33% 24.84% 26.92% 25.45% 27.08% -
Total Cost 91,754 75,814 74,264 136,506 172,797 214,002 308,532 -55.34%
-
Net Worth 279,138 273,156 269,168 263,187 263,187 257,288 259,199 5.05%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 39,876 9,969 13,292 39,889 39,876 -
Div Payout % - - 363.97% 34.49% 36.35% 93.55% 72.52% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 279,138 273,156 269,168 263,187 263,187 257,288 259,199 5.05%
NOSH 199,384 199,384 199,384 199,384 199,384 199,448 199,384 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 16.73% 16.83% 12.86% 17.58% 17.57% 16.76% 15.34% -
ROE 6.60% 5.61% 4.07% 10.98% 13.89% 16.57% 21.21% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 55.26 45.72 42.74 83.07 105.14 128.89 182.78 -54.85%
EPS 9.24 7.68 5.48 14.50 18.33 21.38 27.56 -51.64%
DPS 0.00 0.00 20.00 5.00 6.67 20.00 20.00 -
NAPS 1.40 1.37 1.35 1.32 1.32 1.29 1.30 5.05%
Adjusted Per Share Value based on latest NOSH - 199,384
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 50.28 41.59 38.89 75.58 95.66 117.30 166.30 -54.85%
EPS 8.40 7.00 5.00 13.19 16.68 19.46 25.09 -51.68%
DPS 0.00 0.00 18.20 4.55 6.07 18.20 18.20 -
NAPS 1.2737 1.2464 1.2282 1.2009 1.2009 1.174 1.1827 5.05%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.94 1.00 1.14 1.21 1.44 1.50 0.90 -
P/RPS 1.70 2.19 2.67 1.46 1.37 1.16 0.49 128.65%
P/EPS 10.18 13.00 20.75 8.35 7.85 7.02 3.26 113.19%
EY 9.83 7.69 4.82 11.98 12.74 14.25 30.64 -53.03%
DY 0.00 0.00 17.54 4.13 4.63 13.33 22.22 -
P/NAPS 0.67 0.73 0.84 0.92 1.09 1.16 0.69 -1.93%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 09/09/16 25/05/16 29/02/16 25/11/15 19/08/15 28/05/15 -
Price 1.00 0.94 1.00 1.19 1.20 1.48 0.78 -
P/RPS 1.81 2.06 2.34 1.43 1.14 1.15 0.43 160.01%
P/EPS 10.83 12.22 18.20 8.21 6.54 6.92 2.83 144.06%
EY 9.24 8.18 5.49 12.18 15.28 14.45 35.36 -59.02%
DY 0.00 0.00 20.00 4.20 5.56 13.51 25.64 -
P/NAPS 0.71 0.69 0.74 0.90 0.91 1.15 0.60 11.84%

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