[YFG] QoQ Cumulative 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- 38.4%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 83,704 34,205 135,781 78,188 50,236 25,077 82,698 0.80%
PBT 1,924 1,026 1,991 946 651 449 1,111 44.06%
Tax -486 -261 2,711 -45 0 0 -63 288.96%
NP 1,438 765 4,702 901 651 449 1,048 23.40%
-
NP to SH 1,438 765 4,602 901 651 449 1,251 9.70%
-
Tax Rate 25.26% 25.44% -136.16% 4.76% 0.00% 0.00% 5.67% -
Total Cost 82,266 33,440 131,079 77,287 49,585 24,628 81,650 0.50%
-
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 3.63% 2.01% 12.04% 2.63% 1.94% 1.24% 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 13.97 5.81 22.42 13.02 8.49 3.91 13.88 0.43%
EPS 0.24 0.13 0.76 0.15 0.11 0.07 0.21 9.28%
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 13.74 5.62 22.29 12.84 8.25 4.12 13.58 0.78%
EPS 0.24 0.13 0.76 0.15 0.11 0.07 0.21 9.28%
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 0.89 2.24 0.54 0.88 1.41 3.07 1.01 -8.06%
P/EPS 52.08 100.00 15.79 76.67 109.09 171.43 66.67 -15.14%
EY 1.92 1.00 6.33 1.30 0.92 0.58 1.50 17.83%
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 0.82 2.24 0.56 0.81 1.35 3.07 1.01 -12.93%
P/EPS 47.92 100.00 16.45 70.00 104.55 171.43 66.67 -19.71%
EY 2.09 1.00 6.08 1.43 0.96 0.58 1.50 24.67%
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