[YFG] QoQ Annualized Quarter Result on 30-Sep-2014

Stock
[YFG] YFG BERHAD
Announcement Date
23-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014
Profit Trend
QoQ- 110.47%
YoY- -85.36%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 49,474 56,140 67,704 105,952 152,531 162,390 167,408 -55.73%
PBT 1,333 2,280 3,088 748 -3,582 3,414 3,848 -50.77%
Tax -220 -334 -1,064 -300 -704 -1,217 -972 -62.96%
NP 1,113 1,946 2,024 448 -4,286 2,197 2,876 -46.98%
-
NP to SH 1,129 1,970 2,072 448 -4,280 2,197 2,876 -46.47%
-
Tax Rate 16.50% 14.65% 34.46% 40.11% - 35.65% 25.26% -
Total Cost 48,361 54,194 65,680 105,504 156,817 160,193 164,532 -55.89%
-
Net Worth 30,024 25,389 26,837 23,184 35,157 40,833 39,664 -16.98%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 30,024 25,389 26,837 23,184 35,157 40,833 39,664 -16.98%
NOSH 695,000 585,000 629,999 560,000 611,428 610,370 599,166 10.42%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.25% 3.47% 2.99% 0.42% -2.81% 1.35% 1.72% -
ROE 3.76% 7.76% 7.72% 1.93% -12.17% 5.38% 7.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.12 9.60 10.75 18.92 24.95 26.61 27.94 -59.90%
EPS 0.19 0.36 0.36 0.08 -0.70 0.36 0.48 -46.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0432 0.0434 0.0426 0.0414 0.0575 0.0669 0.0662 -24.82%
Adjusted Per Share Value based on latest NOSH - 560,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.12 9.22 11.12 17.40 25.04 26.66 27.49 -55.74%
EPS 0.19 0.32 0.34 0.07 -0.70 0.36 0.47 -45.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0493 0.0417 0.0441 0.0381 0.0577 0.067 0.0651 -16.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.07 0.105 0.075 0.115 0.115 0.115 0.125 -
P/RPS 0.98 1.09 0.70 0.61 0.46 0.43 0.45 68.25%
P/EPS 43.08 31.18 22.80 143.75 -16.43 31.94 26.04 40.00%
EY 2.32 3.21 4.39 0.70 -6.09 3.13 3.84 -28.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.42 1.76 2.78 2.00 1.72 1.89 -9.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 23/09/15 23/09/15 23/09/15 23/09/15 29/08/14 02/05/14 28/01/14 -
Price 0.035 0.035 0.035 0.035 0.12 0.125 0.115 -
P/RPS 0.49 0.36 0.33 0.18 0.48 0.47 0.41 12.65%
P/EPS 21.54 10.39 10.64 43.75 -17.14 34.72 23.96 -6.87%
EY 4.64 9.62 9.40 2.29 -5.83 2.88 4.17 7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.82 0.85 2.09 1.87 1.74 -40.01%

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