[Y&G] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 249.51%
YoY- 403.74%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 165,626 209,630 257,076 364,440 109,403 92,140 90,368 49.59%
PBT 38,743 50,402 57,778 76,672 20,545 15,473 14,812 89.50%
Tax -9,623 -13,569 -14,704 -20,764 -4,948 -4,130 -4,210 73.25%
NP 29,120 36,833 43,074 55,908 15,597 11,342 10,602 95.76%
-
NP to SH 28,906 36,564 42,642 54,988 15,733 11,466 10,702 93.59%
-
Tax Rate 24.84% 26.92% 25.45% 27.08% 24.08% 26.69% 28.42% -
Total Cost 136,506 172,797 214,002 308,532 93,806 80,797 79,766 42.93%
-
Net Worth 263,187 263,187 257,288 259,199 237,634 184,642 181,565 27.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 9,969 13,292 39,889 39,876 9,210 - - -
Div Payout % 34.49% 36.35% 93.55% 72.52% 58.54% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 263,187 263,187 257,288 259,199 237,634 184,642 181,565 27.99%
NOSH 199,384 199,384 199,448 199,384 199,384 153,869 153,869 18.80%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.58% 17.57% 16.76% 15.34% 14.26% 12.31% 11.73% -
ROE 10.98% 13.89% 16.57% 21.21% 6.62% 6.21% 5.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 83.07 105.14 128.89 182.78 59.39 59.88 58.73 25.92%
EPS 14.50 18.33 21.38 27.56 9.74 7.45 6.96 62.90%
DPS 5.00 6.67 20.00 20.00 5.00 0.00 0.00 -
NAPS 1.32 1.32 1.29 1.30 1.29 1.20 1.18 7.73%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.58 95.66 117.30 166.30 49.92 42.04 41.24 49.59%
EPS 13.19 16.68 19.46 25.09 7.18 5.23 4.88 93.68%
DPS 4.55 6.07 18.20 18.20 4.20 0.00 0.00 -
NAPS 1.2009 1.2009 1.174 1.1827 1.0843 0.8425 0.8285 27.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.21 1.44 1.50 0.90 0.90 0.83 0.83 -
P/RPS 1.46 1.37 1.16 0.49 1.52 1.39 1.41 2.34%
P/EPS 8.35 7.85 7.02 3.26 10.54 11.14 11.93 -21.11%
EY 11.98 12.74 14.25 30.64 9.49 8.98 8.38 26.82%
DY 4.13 4.63 13.33 22.22 5.56 0.00 0.00 -
P/NAPS 0.92 1.09 1.16 0.69 0.70 0.69 0.70 19.92%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 19/08/15 28/05/15 17/02/15 28/11/14 18/08/14 -
Price 1.19 1.20 1.48 0.78 1.00 0.90 0.79 -
P/RPS 1.43 1.14 1.15 0.43 1.68 1.50 1.35 3.90%
P/EPS 8.21 6.54 6.92 2.83 11.71 12.08 11.36 -19.41%
EY 12.18 15.28 14.45 35.36 8.54 8.28 8.80 24.12%
DY 4.20 5.56 13.51 25.64 5.00 0.00 0.00 -
P/NAPS 0.90 0.91 1.15 0.60 0.78 0.75 0.67 21.67%

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