[YFG] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 43.57%
YoY- 144.02%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 135,781 104,250 100,472 100,308 82,698 71,470 67,352 59.65%
PBT 1,991 1,261 1,302 1,796 1,111 1,157 1,292 33.45%
Tax 2,711 -60 0 0 -63 -74 -30 -
NP 4,702 1,201 1,302 1,796 1,048 1,082 1,262 140.52%
-
NP to SH 4,602 1,201 1,302 1,796 1,251 1,082 1,262 137.10%
-
Tax Rate -136.16% 4.76% 0.00% 0.00% 5.67% 6.40% 2.32% -
Total Cost 131,079 103,049 99,170 98,512 81,650 70,388 66,090 57.92%
-
Net Worth 38,208 34,298 33,556 36,112 33,121 34,291 34,452 7.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 38,208 34,298 33,556 36,112 33,121 34,291 34,452 7.14%
NOSH 605,526 600,666 591,818 641,428 595,714 624,615 630,999 -2.71%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.46% 1.15% 1.30% 1.79% 1.27% 1.51% 1.87% -
ROE 12.04% 3.50% 3.88% 4.97% 3.78% 3.16% 3.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.42 17.36 16.98 15.64 13.88 11.44 10.67 64.12%
EPS 0.76 0.20 0.22 0.28 0.21 0.17 0.20 143.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0631 0.0571 0.0567 0.0563 0.0556 0.0549 0.0546 10.13%
Adjusted Per Share Value based on latest NOSH - 641,428
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.29 17.12 16.50 16.47 13.58 11.73 11.06 59.62%
EPS 0.76 0.20 0.21 0.29 0.21 0.18 0.21 135.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.0563 0.0551 0.0593 0.0544 0.0563 0.0566 7.06%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.12 0.115 0.12 0.12 0.14 0.17 0.16 -
P/RPS 0.54 0.66 0.71 0.77 1.01 1.49 1.50 -49.42%
P/EPS 15.79 57.50 54.55 42.86 66.67 98.08 80.00 -66.13%
EY 6.33 1.74 1.83 2.33 1.50 1.02 1.25 195.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.01 2.12 2.13 2.52 3.10 2.93 -25.10%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/04/13 31/01/13 24/10/12 23/08/12 30/04/12 31/01/12 -
Price 0.125 0.105 0.115 0.12 0.14 0.15 0.17 -
P/RPS 0.56 0.60 0.68 0.77 1.01 1.31 1.59 -50.15%
P/EPS 16.45 52.50 52.27 42.86 66.67 86.54 85.00 -66.57%
EY 6.08 1.90 1.91 2.33 1.50 1.16 1.18 198.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.84 2.03 2.13 2.52 2.73 3.11 -26.01%

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