[YONGTAI] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -106.42%
YoY- -105.49%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 17,940 36,842 38,842 28,988 66,463 64,446 65,282 -57.76%
PBT 1,909 5,298 4,496 3,828 3,167 3,909 5,360 -49.78%
Tax 1,758 -3,561 -3,124 -4,324 4,559 -2,482 -3,870 -
NP 3,667 1,737 1,372 -496 7,726 1,426 1,490 82.38%
-
NP to SH 3,667 1,737 1,372 -496 7,726 1,426 1,490 82.38%
-
Tax Rate -92.09% 67.21% 69.48% 112.96% -143.95% 63.49% 72.20% -
Total Cost 14,273 35,105 37,470 29,484 58,737 63,020 63,792 -63.17%
-
Net Worth 88,358 85,258 84,553 80,599 21,994 16,831 16,422 207.36%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 88,358 85,258 84,553 80,599 21,994 16,831 16,422 207.36%
NOSH 160,652 160,864 159,534 155,000 41,498 40,074 40,053 152.65%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 20.44% 4.72% 3.53% -1.71% 11.62% 2.21% 2.28% -
ROE 4.15% 2.04% 1.62% -0.62% 35.13% 8.48% 9.07% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.17 22.90 24.35 18.70 160.16 160.82 162.99 -83.28%
EPS 2.28 1.08 0.86 -0.32 18.62 3.56 3.72 -27.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.53 0.52 0.53 0.42 0.41 21.65%
Adjusted Per Share Value based on latest NOSH - 155,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.18 8.59 9.06 6.76 15.50 15.03 15.23 -57.80%
EPS 0.86 0.41 0.32 -0.12 1.80 0.33 0.35 82.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2061 0.1989 0.1972 0.188 0.0513 0.0393 0.0383 207.39%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.98 0.835 0.745 0.55 0.465 0.595 0.75 -
P/RPS 8.78 3.65 3.06 2.94 0.29 0.37 0.46 615.49%
P/EPS 42.93 77.31 86.63 -171.88 2.50 16.71 20.16 65.59%
EY 2.33 1.29 1.15 -0.58 40.04 5.98 4.96 -39.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.58 1.41 1.06 0.88 1.42 1.83 -1.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 19/05/16 22/02/16 23/11/15 27/08/15 28/05/15 16/02/15 -
Price 1.10 0.895 0.81 0.775 0.46 0.635 0.63 -
P/RPS 9.85 3.91 3.33 4.14 0.29 0.39 0.39 762.51%
P/EPS 48.19 82.87 94.19 -242.19 2.47 17.84 16.94 100.89%
EY 2.08 1.21 1.06 -0.41 40.47 5.61 5.90 -50.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.69 1.53 1.49 0.87 1.51 1.54 19.05%

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