[YFG] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[YFG] YFG BERHAD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -14.21%
YoY- 111.0%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 100,472 100,308 82,698 71,470 67,352 55,852 83,929 12.68%
PBT 1,302 1,796 1,111 1,157 1,292 736 -11,974 -
Tax 0 0 -63 -74 -30 0 -300 -
NP 1,302 1,796 1,048 1,082 1,262 736 -12,274 -
-
NP to SH 1,302 1,796 1,251 1,082 1,262 736 -12,274 -
-
Tax Rate 0.00% 0.00% 5.67% 6.40% 2.32% 0.00% - -
Total Cost 99,170 98,512 81,650 70,388 66,090 55,116 96,203 2.03%
-
Net Worth 33,556 36,112 33,121 34,291 34,452 32,997 24,452 23.37%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 33,556 36,112 33,121 34,291 34,452 32,997 24,452 23.37%
NOSH 591,818 641,428 595,714 624,615 630,999 613,333 457,063 18.70%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.30% 1.79% 1.27% 1.51% 1.87% 1.32% -14.62% -
ROE 3.88% 4.97% 3.78% 3.16% 3.66% 2.23% -50.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.98 15.64 13.88 11.44 10.67 9.11 18.36 -5.05%
EPS 0.22 0.28 0.21 0.17 0.20 0.12 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0563 0.0556 0.0549 0.0546 0.0538 0.0535 3.93%
Adjusted Per Share Value based on latest NOSH - 603,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.50 16.47 13.58 11.73 11.06 9.17 13.78 12.69%
EPS 0.21 0.29 0.21 0.18 0.21 0.12 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.0593 0.0544 0.0563 0.0566 0.0542 0.0401 23.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.12 0.14 0.17 0.16 0.14 0.18 -
P/RPS 0.71 0.77 1.01 1.49 1.50 1.54 0.98 -19.25%
P/EPS 54.55 42.86 66.67 98.08 80.00 116.67 -6.70 -
EY 1.83 2.33 1.50 1.02 1.25 0.86 -14.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.13 2.52 3.10 2.93 2.60 3.36 -26.33%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 24/10/12 23/08/12 30/04/12 31/01/12 31/10/11 26/08/11 -
Price 0.115 0.12 0.14 0.15 0.17 0.14 0.12 -
P/RPS 0.68 0.77 1.01 1.31 1.59 1.54 0.65 3.03%
P/EPS 52.27 42.86 66.67 86.54 85.00 116.67 -4.47 -
EY 1.91 2.33 1.50 1.16 1.18 0.86 -22.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.13 2.52 2.73 3.11 2.60 2.24 -6.32%

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