[Y&G] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 96.08%
YoY- 99.96%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 91,110 109,403 69,105 45,184 23,010 109,880 86,284 3.69%
PBT 19,168 20,545 11,605 7,406 3,756 10,337 7,326 89.98%
Tax -5,191 -4,948 -3,098 -2,105 -1,027 -2,406 -2,741 53.13%
NP 13,977 15,597 8,507 5,301 2,729 7,931 4,585 110.38%
-
NP to SH 13,747 15,733 8,600 5,351 2,729 7,972 4,585 108.06%
-
Tax Rate 27.08% 24.08% 26.70% 28.42% 27.34% 23.28% 37.41% -
Total Cost 77,133 93,806 60,598 39,883 20,281 101,949 81,699 -3.76%
-
Net Worth 259,199 237,634 184,642 181,565 180,026 176,949 173,871 30.52%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 9,969 9,210 - - - - - -
Div Payout % 72.52% 58.54% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 259,199 237,634 184,642 181,565 180,026 176,949 173,871 30.52%
NOSH 199,384 199,384 153,869 153,869 153,869 153,869 153,869 18.87%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 15.34% 14.26% 12.31% 11.73% 11.86% 7.22% 5.31% -
ROE 5.30% 6.62% 4.66% 2.95% 1.52% 4.51% 2.64% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 45.70 59.39 44.91 29.37 14.95 71.41 56.08 -12.76%
EPS 6.89 9.74 5.59 3.48 1.77 5.18 2.98 74.94%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.29 1.20 1.18 1.17 1.15 1.13 9.80%
Adjusted Per Share Value based on latest NOSH - 153,869
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 41.70 50.07 31.63 20.68 10.53 50.29 39.49 3.70%
EPS 6.29 7.20 3.94 2.45 1.25 3.65 2.10 107.92%
DPS 4.56 4.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1864 1.0877 0.8451 0.831 0.824 0.8099 0.7958 30.53%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.90 0.90 0.83 0.83 0.81 0.845 0.64 -
P/RPS 1.97 1.52 1.85 2.83 5.42 1.18 1.14 44.05%
P/EPS 13.05 10.54 14.85 23.87 45.67 16.31 21.48 -28.28%
EY 7.66 9.49 6.73 4.19 2.19 6.13 4.66 39.32%
DY 5.56 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.69 0.70 0.69 0.73 0.57 13.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 17/02/15 28/11/14 18/08/14 23/05/14 27/02/14 25/11/13 -
Price 0.78 1.00 0.90 0.79 0.81 0.925 0.805 -
P/RPS 1.71 1.68 2.00 2.69 5.42 1.30 1.44 12.15%
P/EPS 11.31 11.71 16.10 22.72 45.67 17.85 27.02 -44.07%
EY 8.84 8.54 6.21 4.40 2.19 5.60 3.70 78.81%
DY 6.41 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.78 0.75 0.67 0.69 0.80 0.71 -10.62%

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