[YONGTAI] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 63.73%
YoY- 870.14%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 132,563 135,769 135,978 106,124 87,612 27,162 14,146 346.31%
PBT 23,334 19,658 20,850 16,036 18,349 5,202 5,926 149.98%
Tax -7,837 -6,248 -6,404 -5,248 -11,760 -994 -204 1046.16%
NP 15,497 13,410 14,446 10,788 6,589 4,208 5,722 94.65%
-
NP to SH 15,497 13,410 14,446 10,788 6,589 4,208 5,722 94.65%
-
Tax Rate 33.59% 31.78% 30.71% 32.73% 64.09% 19.11% 3.44% -
Total Cost 117,066 122,358 121,532 95,336 81,023 22,954 8,424 480.81%
-
Net Worth 554,634 548,605 514,888 487,199 360,285 318,469 155,248 134.24%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 554,634 548,605 514,888 487,199 360,285 318,469 155,248 134.24%
NOSH 482,813 481,523 480,638 434,999 324,581 286,909 221,782 68.21%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.69% 9.88% 10.62% 10.17% 7.52% 15.49% 40.45% -
ROE 2.79% 2.44% 2.81% 2.21% 1.83% 1.32% 3.69% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.49 28.21 30.11 24.40 26.99 9.47 6.38 165.50%
EPS 3.35 2.93 3.26 2.48 2.03 1.47 2.58 19.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.14 1.12 1.11 1.11 0.70 39.35%
Adjusted Per Share Value based on latest NOSH - 434,999
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.92 31.67 31.72 24.75 20.44 6.34 3.30 346.26%
EPS 3.61 3.13 3.37 2.52 1.54 0.98 1.33 94.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2937 1.2796 1.201 1.1364 0.8404 0.7428 0.3621 134.25%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.47 1.45 1.52 1.63 1.39 1.47 1.26 -
P/RPS 5.35 5.14 5.05 6.68 5.15 15.53 19.75 -58.23%
P/EPS 45.75 52.03 47.52 65.73 68.47 100.23 48.84 -4.27%
EY 2.19 1.92 2.10 1.52 1.46 1.00 2.05 4.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.27 1.33 1.46 1.25 1.32 1.80 -20.38%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 28/02/18 22/11/17 24/08/17 29/05/17 27/02/17 -
Price 0.88 1.43 1.57 1.52 1.43 1.45 1.43 -
P/RPS 3.20 5.07 5.21 6.23 5.30 15.32 22.42 -72.78%
P/EPS 27.39 51.31 49.09 61.29 70.44 98.86 55.43 -37.57%
EY 3.65 1.95 2.04 1.63 1.42 1.01 1.80 60.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.25 1.38 1.36 1.29 1.31 2.04 -47.86%

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