[YFG] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[YFG] YFG BERHAD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -7.73%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 167,408 136,820 135,781 104,250 100,472 100,308 82,698 59.81%
PBT 3,848 4,104 1,991 1,261 1,302 1,796 1,111 128.40%
Tax -972 -1,044 2,711 -60 0 0 -63 516.66%
NP 2,876 3,060 4,702 1,201 1,302 1,796 1,048 95.65%
-
NP to SH 2,876 3,060 4,602 1,201 1,302 1,796 1,251 73.92%
-
Tax Rate 25.26% 25.44% -136.16% 4.76% 0.00% 0.00% 5.67% -
Total Cost 164,532 133,760 131,079 103,049 99,170 98,512 81,650 59.33%
-
Net Worth 39,664 38,132 38,208 34,298 33,556 36,112 33,121 12.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 39,664 38,132 38,208 34,298 33,556 36,112 33,121 12.73%
NOSH 599,166 588,461 605,526 600,666 591,818 641,428 595,714 0.38%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.72% 2.24% 3.46% 1.15% 1.30% 1.79% 1.27% -
ROE 7.25% 8.02% 12.04% 3.50% 3.88% 4.97% 3.78% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.94 23.25 22.42 17.36 16.98 15.64 13.88 59.22%
EPS 0.48 0.52 0.76 0.20 0.22 0.28 0.21 73.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0648 0.0631 0.0571 0.0567 0.0563 0.0556 12.30%
Adjusted Per Share Value based on latest NOSH - 625,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.49 22.46 22.29 17.12 16.50 16.47 13.58 59.81%
EPS 0.47 0.50 0.76 0.20 0.21 0.29 0.21 70.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0626 0.0627 0.0563 0.0551 0.0593 0.0544 12.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.125 0.13 0.12 0.115 0.12 0.12 0.14 -
P/RPS 0.45 0.56 0.54 0.66 0.71 0.77 1.01 -41.57%
P/EPS 26.04 25.00 15.79 57.50 54.55 42.86 66.67 -46.47%
EY 3.84 4.00 6.33 1.74 1.83 2.33 1.50 86.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.01 1.90 2.01 2.12 2.13 2.52 -17.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/01/14 29/10/13 30/08/13 30/04/13 31/01/13 24/10/12 23/08/12 -
Price 0.115 0.13 0.125 0.105 0.115 0.12 0.14 -
P/RPS 0.41 0.56 0.56 0.60 0.68 0.77 1.01 -45.08%
P/EPS 23.96 25.00 16.45 52.50 52.27 42.86 66.67 -49.35%
EY 4.17 4.00 6.08 1.90 1.91 2.33 1.50 97.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.01 1.98 1.84 2.03 2.13 2.52 -21.82%

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