[YFG] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -6.01%
YoY- 120.89%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 105,952 152,531 162,390 167,408 136,820 135,781 104,250 1.08%
PBT 748 -3,582 3,414 3,848 4,104 1,991 1,261 -29.37%
Tax -300 -704 -1,217 -972 -1,044 2,711 -60 192.11%
NP 448 -4,286 2,197 2,876 3,060 4,702 1,201 -48.14%
-
NP to SH 448 -4,280 2,197 2,876 3,060 4,602 1,201 -48.14%
-
Tax Rate 40.11% - 35.65% 25.26% 25.44% -136.16% 4.76% -
Total Cost 105,504 156,817 160,193 164,532 133,760 131,079 103,049 1.58%
-
Net Worth 23,184 35,157 40,833 39,664 38,132 38,208 34,298 -22.95%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 23,184 35,157 40,833 39,664 38,132 38,208 34,298 -22.95%
NOSH 560,000 611,428 610,370 599,166 588,461 605,526 600,666 -4.56%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.42% -2.81% 1.35% 1.72% 2.24% 3.46% 1.15% -
ROE 1.93% -12.17% 5.38% 7.25% 8.02% 12.04% 3.50% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.92 24.95 26.61 27.94 23.25 22.42 17.36 5.89%
EPS 0.08 -0.70 0.36 0.48 0.52 0.76 0.20 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0575 0.0669 0.0662 0.0648 0.0631 0.0571 -19.27%
Adjusted Per Share Value based on latest NOSH - 612,727
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.40 25.04 26.66 27.49 22.46 22.29 17.12 1.08%
EPS 0.07 -0.70 0.36 0.47 0.50 0.76 0.20 -50.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0381 0.0577 0.067 0.0651 0.0626 0.0627 0.0563 -22.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.115 0.115 0.115 0.125 0.13 0.12 0.115 -
P/RPS 0.61 0.46 0.43 0.45 0.56 0.54 0.66 -5.11%
P/EPS 143.75 -16.43 31.94 26.04 25.00 15.79 57.50 84.09%
EY 0.70 -6.09 3.13 3.84 4.00 6.33 1.74 -45.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.00 1.72 1.89 2.01 1.90 2.01 24.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 23/09/15 29/08/14 02/05/14 28/01/14 29/10/13 30/08/13 30/04/13 -
Price 0.035 0.12 0.125 0.115 0.13 0.125 0.105 -
P/RPS 0.18 0.48 0.47 0.41 0.56 0.56 0.60 -55.15%
P/EPS 43.75 -17.14 34.72 23.96 25.00 16.45 52.50 -11.43%
EY 2.29 -5.83 2.88 4.17 4.00 6.08 1.90 13.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 2.09 1.87 1.74 2.01 1.98 1.84 -40.21%

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