[YFG] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
31-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 71.47%
YoY- 154.12%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 100,308 82,698 71,470 67,352 55,852 83,929 64,009 34.80%
PBT 1,796 1,111 1,157 1,292 736 -11,974 -9,749 -
Tax 0 -63 -74 -30 0 -300 -94 -
NP 1,796 1,048 1,082 1,262 736 -12,274 -9,844 -
-
NP to SH 1,796 1,251 1,082 1,262 736 -12,274 -9,844 -
-
Tax Rate 0.00% 5.67% 6.40% 2.32% 0.00% - - -
Total Cost 98,512 81,650 70,388 66,090 55,116 96,203 73,853 21.11%
-
Net Worth 36,112 33,121 34,291 34,452 32,997 24,452 24,963 27.82%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 36,112 33,121 34,291 34,452 32,997 24,452 24,963 27.82%
NOSH 641,428 595,714 624,615 630,999 613,333 457,063 407,900 35.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.79% 1.27% 1.51% 1.87% 1.32% -14.62% -15.38% -
ROE 4.97% 3.78% 3.16% 3.66% 2.23% -50.19% -39.43% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.64 13.88 11.44 10.67 9.11 18.36 15.69 -0.21%
EPS 0.28 0.21 0.17 0.20 0.12 -2.68 -2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0556 0.0549 0.0546 0.0538 0.0535 0.0612 -5.39%
Adjusted Per Share Value based on latest NOSH - 638,571
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.47 13.58 11.73 11.06 9.17 13.78 10.51 34.80%
EPS 0.29 0.21 0.18 0.21 0.12 -2.02 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0593 0.0544 0.0563 0.0566 0.0542 0.0401 0.041 27.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.12 0.14 0.17 0.16 0.14 0.18 0.17 -
P/RPS 0.77 1.01 1.49 1.50 1.54 0.98 1.08 -20.14%
P/EPS 42.86 66.67 98.08 80.00 116.67 -6.70 -7.04 -
EY 2.33 1.50 1.02 1.25 0.86 -14.92 -14.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.52 3.10 2.93 2.60 3.36 2.78 -16.22%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 24/10/12 23/08/12 30/04/12 31/01/12 31/10/11 26/08/11 18/05/11 -
Price 0.12 0.14 0.15 0.17 0.14 0.12 0.19 -
P/RPS 0.77 1.01 1.31 1.59 1.54 0.65 1.21 -25.95%
P/EPS 42.86 66.67 86.54 85.00 116.67 -4.47 -7.87 -
EY 2.33 1.50 1.16 1.18 0.86 -22.38 -12.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.52 2.73 3.11 2.60 2.24 3.10 -22.08%

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