[YFG] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -91.75%
YoY- -64.92%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 178,076 144,693 104,141 48,293 237,907 163,676 110,202 37.74%
PBT 6,846 4,531 1,798 1,519 17,398 12,080 8,742 -15.05%
Tax -1,871 -646 -646 -452 -4,471 -3,753 -2,671 -21.14%
NP 4,975 3,885 1,152 1,067 12,927 8,327 6,071 -12.44%
-
NP to SH 4,975 3,885 1,152 1,067 12,927 8,327 6,071 -12.44%
-
Tax Rate 27.33% 14.26% 35.93% 29.76% 25.70% 31.07% 30.55% -
Total Cost 173,101 140,808 102,989 47,226 224,980 155,349 104,131 40.37%
-
Net Worth 97,157 95,175 92,305 84,248 63,770 79,793 80,003 13.84%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 2,943 - - - 2,712 - -
Div Payout % - 75.76% - - - 32.57% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 97,157 95,175 92,305 84,248 63,770 79,793 80,003 13.84%
NOSH 66,405 65,404 63,296 63,136 48,114 45,206 45,204 29.25%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.79% 2.68% 1.11% 2.21% 5.43% 5.09% 5.51% -
ROE 5.12% 4.08% 1.25% 1.27% 20.27% 10.44% 7.59% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 268.17 221.23 164.53 76.49 494.46 362.06 243.78 6.56%
EPS 7.50 5.94 1.82 1.69 20.43 18.42 13.43 -32.20%
DPS 0.00 4.50 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.4631 1.4552 1.4583 1.3344 1.3254 1.7651 1.7698 -11.92%
Adjusted Per Share Value based on latest NOSH - 63,136
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 29.24 23.76 17.10 7.93 39.06 26.87 18.09 37.76%
EPS 0.82 0.64 0.19 0.18 2.12 1.37 1.00 -12.40%
DPS 0.00 0.48 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.1595 0.1563 0.1516 0.1383 0.1047 0.131 0.1314 13.80%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.66 0.86 0.76 0.62 0.41 0.45 0.43 -
P/RPS 0.25 0.39 0.46 0.81 0.08 0.12 0.18 24.50%
P/EPS 8.81 14.48 41.76 36.69 1.53 2.44 3.20 96.55%
EY 11.35 6.91 2.39 2.73 65.53 40.93 31.23 -49.10%
DY 0.00 5.23 0.00 0.00 0.00 13.33 0.00 -
P/NAPS 0.45 0.59 0.52 0.46 0.31 0.25 0.24 52.11%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 25/02/04 20/11/03 29/08/03 27/05/03 27/02/03 -
Price 0.34 0.60 0.96 0.61 0.55 0.35 0.46 -
P/RPS 0.13 0.27 0.58 0.80 0.11 0.10 0.19 -22.37%
P/EPS 4.54 10.10 52.75 36.09 2.05 1.90 3.43 20.57%
EY 22.03 9.90 1.90 2.77 48.85 52.63 29.20 -17.13%
DY 0.00 7.50 0.00 0.00 0.00 17.14 0.00 -
P/NAPS 0.23 0.41 0.66 0.46 0.41 0.20 0.26 -7.85%

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