[YFG] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[YFG] YFG BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 30.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 218,234 220,404 223,648 187,699 155,242 153,108 148,168 29.48%
PBT 16,106 17,484 16,752 20,745 17,410 18,042 16,280 -0.71%
Tax -5,004 -5,342 -4,584 -6,531 -6,484 -7,404 -4,960 0.59%
NP 11,102 12,142 12,168 14,214 10,926 10,638 11,320 -1.28%
-
NP to SH 11,102 12,142 12,168 14,214 10,926 10,638 11,320 -1.28%
-
Tax Rate 31.07% 30.55% 27.36% 31.48% 37.24% 41.04% 30.47% -
Total Cost 207,132 208,262 211,480 173,485 144,316 142,470 136,848 31.86%
-
Net Worth 79,793 80,003 77,487 62,339 55,034 45,614 29,907 92.48%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 3,616 - - - - - - -
Div Payout % 32.57% - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 79,793 80,003 77,487 62,339 55,034 45,614 29,907 92.48%
NOSH 45,206 45,204 45,200 37,583 35,051 30,084 20,345 70.36%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.09% 5.51% 5.44% 7.57% 7.04% 6.95% 7.64% -
ROE 13.91% 15.18% 15.70% 22.80% 19.85% 23.32% 37.85% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 482.75 487.57 494.79 499.42 442.90 508.92 728.27 -23.99%
EPS 24.56 26.86 26.92 37.82 31.17 35.36 55.64 -42.05%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7651 1.7698 1.7143 1.6587 1.5701 1.5162 1.47 12.98%
Adjusted Per Share Value based on latest NOSH - 37,571
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 35.83 36.19 36.72 30.82 25.49 25.14 24.33 29.47%
EPS 1.82 1.99 2.00 2.33 1.79 1.75 1.86 -1.44%
DPS 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1314 0.1272 0.1024 0.0904 0.0749 0.0491 92.48%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 - -
Price 0.45 0.43 0.38 0.40 0.39 0.47 0.00 -
P/RPS 0.09 0.09 0.08 0.08 0.09 0.09 0.00 -
P/EPS 1.83 1.60 1.41 1.06 1.25 1.33 0.00 -
EY 54.58 62.47 70.84 94.55 79.93 75.23 0.00 -
DY 17.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.22 0.24 0.25 0.31 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 27/02/03 27/11/02 28/08/02 22/05/02 28/02/02 02/01/02 -
Price 0.35 0.46 0.44 0.41 0.40 0.38 0.48 -
P/RPS 0.07 0.09 0.09 0.08 0.09 0.07 0.07 0.00%
P/EPS 1.43 1.71 1.63 1.08 1.28 1.07 0.86 40.39%
EY 70.17 58.39 61.18 92.24 77.93 93.05 115.92 -28.46%
DY 22.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.26 0.25 0.25 0.25 0.33 -28.40%

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