[YFG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 44.99%
YoY- 3.17%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 34,205 135,781 78,188 50,236 25,077 82,698 53,603 -25.86%
PBT 1,026 1,991 946 651 449 1,111 868 11.78%
Tax -261 2,711 -45 0 0 -63 -56 178.75%
NP 765 4,702 901 651 449 1,048 812 -3.89%
-
NP to SH 765 4,602 901 651 449 1,251 812 -3.89%
-
Tax Rate 25.44% -136.16% 4.76% 0.00% 0.00% 5.67% 6.45% -
Total Cost 33,440 131,079 77,287 49,585 24,628 81,650 52,791 -26.22%
-
Net Worth 38,132 38,208 34,298 33,556 36,112 33,121 34,291 7.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 38,132 38,208 34,298 33,556 36,112 33,121 34,291 7.32%
NOSH 588,461 605,526 600,666 591,818 641,428 595,714 624,615 -3.89%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.24% 3.46% 1.15% 1.30% 1.79% 1.27% 1.51% -
ROE 2.01% 12.04% 2.63% 1.94% 1.24% 3.78% 2.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.81 22.42 13.02 8.49 3.91 13.88 8.58 -22.86%
EPS 0.13 0.76 0.15 0.11 0.07 0.21 0.13 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.0631 0.0571 0.0567 0.0563 0.0556 0.0549 11.67%
Adjusted Per Share Value based on latest NOSH - 673,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.62 22.29 12.84 8.25 4.12 13.58 8.80 -25.81%
EPS 0.13 0.76 0.15 0.11 0.07 0.21 0.13 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0627 0.0563 0.0551 0.0593 0.0544 0.0563 7.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.13 0.12 0.115 0.12 0.12 0.14 0.17 -
P/RPS 2.24 0.54 0.88 1.41 3.07 1.01 1.98 8.56%
P/EPS 100.00 15.79 76.67 109.09 171.43 66.67 130.77 -16.36%
EY 1.00 6.33 1.30 0.92 0.58 1.50 0.76 20.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.90 2.01 2.12 2.13 2.52 3.10 -25.06%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/10/13 30/08/13 30/04/13 31/01/13 24/10/12 23/08/12 30/04/12 -
Price 0.13 0.125 0.105 0.115 0.12 0.14 0.15 -
P/RPS 2.24 0.56 0.81 1.35 3.07 1.01 1.75 17.87%
P/EPS 100.00 16.45 70.00 104.55 171.43 66.67 115.38 -9.08%
EY 1.00 6.08 1.43 0.96 0.58 1.50 0.87 9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.98 1.84 2.03 2.13 2.52 2.73 -18.44%

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