[Y&G] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 71.34%
YoY- 14.03%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,184 23,010 109,880 86,284 54,243 27,055 158,926 -56.86%
PBT 7,406 3,756 10,337 7,326 3,953 2,436 8,403 -8.09%
Tax -2,105 -1,027 -2,406 -2,741 -1,277 -809 -3,513 -28.99%
NP 5,301 2,729 7,931 4,585 2,676 1,627 4,890 5.54%
-
NP to SH 5,351 2,729 7,972 4,585 2,676 1,627 4,902 6.03%
-
Tax Rate 28.42% 27.34% 23.28% 37.41% 32.30% 33.21% 41.81% -
Total Cost 39,883 20,281 101,949 81,699 51,567 25,428 154,036 -59.47%
-
Net Worth 181,565 180,026 176,949 173,871 170,794 170,794 169,365 4.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 181,565 180,026 176,949 173,871 170,794 170,794 169,365 4.75%
NOSH 153,869 153,869 153,869 153,869 153,869 153,869 153,968 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.73% 11.86% 7.22% 5.31% 4.93% 6.01% 3.08% -
ROE 2.95% 1.52% 4.51% 2.64% 1.57% 0.95% 2.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.37 14.95 71.41 56.08 35.25 17.58 103.22 -56.83%
EPS 3.48 1.77 5.18 2.98 1.74 1.06 3.19 5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.15 1.13 1.11 1.11 1.10 4.80%
Adjusted Per Share Value based on latest NOSH - 153,869
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.68 10.53 50.29 39.49 24.83 12.38 72.74 -56.86%
EPS 2.45 1.25 3.65 2.10 1.22 0.74 2.24 6.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.831 0.824 0.8099 0.7958 0.7817 0.7817 0.7752 4.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.83 0.81 0.845 0.64 0.77 0.42 0.89 -
P/RPS 2.83 5.42 1.18 1.14 2.18 2.39 0.86 121.72%
P/EPS 23.87 45.67 16.31 21.48 44.27 39.72 27.95 -10.01%
EY 4.19 2.19 6.13 4.66 2.26 2.52 3.58 11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.73 0.57 0.69 0.38 0.81 -9.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 23/05/14 27/02/14 25/11/13 20/08/13 29/05/13 28/02/13 -
Price 0.79 0.81 0.925 0.805 0.605 0.50 0.89 -
P/RPS 2.69 5.42 1.30 1.44 1.72 2.84 0.86 114.32%
P/EPS 22.72 45.67 17.85 27.02 34.79 47.29 27.95 -12.93%
EY 4.40 2.19 5.60 3.70 2.87 2.11 3.58 14.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.80 0.71 0.55 0.45 0.81 -11.91%

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