[YFG] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -27.51%
YoY- 3.17%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 136,820 135,781 104,250 100,472 100,308 82,698 71,470 54.11%
PBT 4,104 1,991 1,261 1,302 1,796 1,111 1,157 132.40%
Tax -1,044 2,711 -60 0 0 -63 -74 482.92%
NP 3,060 4,702 1,201 1,302 1,796 1,048 1,082 99.85%
-
NP to SH 3,060 4,602 1,201 1,302 1,796 1,251 1,082 99.85%
-
Tax Rate 25.44% -136.16% 4.76% 0.00% 0.00% 5.67% 6.40% -
Total Cost 133,760 131,079 103,049 99,170 98,512 81,650 70,388 53.36%
-
Net Worth 38,132 38,208 34,298 33,556 36,112 33,121 34,291 7.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 38,132 38,208 34,298 33,556 36,112 33,121 34,291 7.32%
NOSH 588,461 605,526 600,666 591,818 641,428 595,714 624,615 -3.89%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.24% 3.46% 1.15% 1.30% 1.79% 1.27% 1.51% -
ROE 8.02% 12.04% 3.50% 3.88% 4.97% 3.78% 3.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.25 22.42 17.36 16.98 15.64 13.88 11.44 60.37%
EPS 0.52 0.76 0.20 0.22 0.28 0.21 0.17 110.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.0631 0.0571 0.0567 0.0563 0.0556 0.0549 11.67%
Adjusted Per Share Value based on latest NOSH - 673,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.46 22.29 17.12 16.50 16.47 13.58 11.73 54.13%
EPS 0.50 0.76 0.20 0.21 0.29 0.21 0.18 97.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0627 0.0563 0.0551 0.0593 0.0544 0.0563 7.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.13 0.12 0.115 0.12 0.12 0.14 0.17 -
P/RPS 0.56 0.54 0.66 0.71 0.77 1.01 1.49 -47.88%
P/EPS 25.00 15.79 57.50 54.55 42.86 66.67 98.08 -59.76%
EY 4.00 6.33 1.74 1.83 2.33 1.50 1.02 148.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.90 2.01 2.12 2.13 2.52 3.10 -25.06%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/10/13 30/08/13 30/04/13 31/01/13 24/10/12 23/08/12 30/04/12 -
Price 0.13 0.125 0.105 0.115 0.12 0.14 0.15 -
P/RPS 0.56 0.56 0.60 0.68 0.77 1.01 1.31 -43.22%
P/EPS 25.00 16.45 52.50 52.27 42.86 66.67 86.54 -56.26%
EY 4.00 6.08 1.90 1.91 2.33 1.50 1.16 128.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.98 1.84 2.03 2.13 2.52 2.73 -18.44%

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