[YFG] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[YFG] YFG BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 16.43%
YoY- -9.05%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 192,924 208,282 193,172 237,907 218,234 220,404 223,648 -9.37%
PBT 6,041 3,596 6,076 17,398 16,106 17,484 16,752 -49.30%
Tax -861 -1,292 -1,808 -4,471 -5,004 -5,342 -4,584 -67.16%
NP 5,180 2,304 4,268 12,927 11,102 12,142 12,168 -43.38%
-
NP to SH 5,180 2,304 4,268 12,927 11,102 12,142 12,168 -43.38%
-
Tax Rate 14.25% 35.93% 29.76% 25.70% 31.07% 30.55% 27.36% -
Total Cost 187,744 205,978 188,904 224,980 207,132 208,262 211,480 -7.62%
-
Net Worth 95,175 92,305 84,248 63,770 79,793 80,003 77,487 14.67%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,924 - - - 3,616 - - -
Div Payout % 75.76% - - - 32.57% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 95,175 92,305 84,248 63,770 79,793 80,003 77,487 14.67%
NOSH 65,404 63,296 63,136 48,114 45,206 45,204 45,200 27.90%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.68% 1.11% 2.21% 5.43% 5.09% 5.51% 5.44% -
ROE 5.44% 2.50% 5.07% 20.27% 13.91% 15.18% 15.70% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 294.97 329.06 305.96 494.46 482.75 487.57 494.79 -29.14%
EPS 7.92 3.64 6.76 20.43 24.56 26.86 26.92 -55.73%
DPS 6.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.4552 1.4583 1.3344 1.3254 1.7651 1.7698 1.7143 -10.33%
Adjusted Per Share Value based on latest NOSH - 48,130
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 31.67 34.20 31.72 39.06 35.83 36.19 36.72 -9.38%
EPS 0.85 0.38 0.70 2.12 1.82 1.99 2.00 -43.44%
DPS 0.64 0.00 0.00 0.00 0.59 0.00 0.00 -
NAPS 0.1563 0.1516 0.1383 0.1047 0.131 0.1314 0.1272 14.70%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.86 0.76 0.62 0.41 0.45 0.43 0.38 -
P/RPS 0.29 0.23 0.20 0.08 0.09 0.09 0.08 135.79%
P/EPS 10.86 20.88 9.17 1.53 1.83 1.60 1.41 289.52%
EY 9.21 4.79 10.90 65.53 54.58 62.47 70.84 -74.30%
DY 6.98 0.00 0.00 0.00 17.78 0.00 0.00 -
P/NAPS 0.59 0.52 0.46 0.31 0.25 0.24 0.22 92.91%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 25/02/04 20/11/03 29/08/03 27/05/03 27/02/03 27/11/02 -
Price 0.60 0.96 0.61 0.55 0.35 0.46 0.44 -
P/RPS 0.20 0.29 0.20 0.11 0.07 0.09 0.09 70.20%
P/EPS 7.58 26.37 9.02 2.05 1.43 1.71 1.63 178.34%
EY 13.20 3.79 11.08 48.85 70.17 58.39 61.18 -63.99%
DY 10.00 0.00 0.00 0.00 22.86 0.00 0.00 -
P/NAPS 0.41 0.66 0.46 0.41 0.20 0.26 0.26 35.44%

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