[Y&G] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -28.34%
YoY- -1.75%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 64,839 79,449 85,262 55,144 75,420 52,033 58,758 6.76%
PBT 13,954 18,084 22,018 8,608 14,836 7,898 10,812 18.48%
Tax -4,232 -4,922 -5,464 -2,744 -6,661 -2,533 -2,896 28.68%
NP 9,722 13,161 16,554 5,864 8,175 5,365 7,916 14.64%
-
NP to SH 9,714 13,153 16,546 5,852 8,166 5,362 7,916 14.57%
-
Tax Rate 30.33% 27.22% 24.82% 31.88% 44.90% 32.07% 26.79% -
Total Cost 55,117 66,288 68,708 49,280 67,245 46,668 50,842 5.51%
-
Net Worth 312,423 312,423 310,239 303,684 301,500 299,315 297,130 3.39%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 312,423 312,423 310,239 303,684 301,500 299,315 297,130 3.39%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.99% 16.57% 19.42% 10.63% 10.84% 10.31% 13.47% -
ROE 3.11% 4.21% 5.33% 1.93% 2.71% 1.79% 2.66% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 29.68 36.36 39.03 25.24 34.52 23.82 26.89 6.78%
EPS 4.45 6.03 7.58 2.68 3.74 2.45 3.62 14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.42 1.39 1.38 1.37 1.36 3.39%
Adjusted Per Share Value based on latest NOSH - 218,478
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 29.59 36.25 38.91 25.16 34.41 23.74 26.81 6.77%
EPS 4.43 6.00 7.55 2.67 3.73 2.45 3.61 14.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4256 1.4256 1.4156 1.3857 1.3758 1.3658 1.3558 3.39%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.705 0.715 0.725 1.06 1.28 1.32 0.815 -
P/RPS 2.38 1.97 1.86 4.20 3.71 5.54 3.03 -14.83%
P/EPS 15.86 11.88 9.57 39.57 34.25 53.78 22.49 -20.72%
EY 6.31 8.42 10.45 2.53 2.92 1.86 4.45 26.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.51 0.76 0.93 0.96 0.60 -12.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 30/08/22 31/05/22 28/02/22 25/11/21 28/09/21 -
Price 0.76 0.72 0.815 1.00 1.04 1.49 1.21 -
P/RPS 2.56 1.98 2.09 3.96 3.01 6.26 4.50 -31.27%
P/EPS 17.09 11.96 10.76 37.33 27.82 60.70 33.40 -35.94%
EY 5.85 8.36 9.29 2.68 3.59 1.65 2.99 56.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.57 0.72 0.75 1.09 0.89 -29.15%

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