[Y&G] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1063.67%
YoY- 1967.71%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 38,608 45,774 33,161 31,436 9,354 6,631 6,185 237.89%
PBT 1,610 2,991 2,475 6,907 708 345 314 196.46%
Tax -478 -1,879 -698 -962 -196 -141 -135 131.77%
NP 1,132 1,112 1,777 5,945 512 204 179 240.82%
-
NP to SH 1,132 1,112 1,777 5,958 512 204 179 240.82%
-
Tax Rate 29.69% 62.82% 28.20% 13.93% 27.68% 40.87% 42.99% -
Total Cost 37,476 44,662 31,384 25,491 8,842 6,427 6,006 237.80%
-
Net Worth 166,740 166,799 166,883 164,730 16,896 16,319 16,365 368.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 166,740 166,799 166,883 164,730 16,896 16,319 16,365 368.00%
NOSH 152,972 154,444 154,521 153,953 51,200 50,999 51,142 107.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.93% 2.43% 5.36% 18.91% 5.47% 3.08% 2.89% -
ROE 0.68% 0.67% 1.06% 3.62% 3.03% 1.25% 1.09% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.24 29.64 21.46 20.42 18.27 13.00 12.09 63.12%
EPS 0.74 0.72 1.15 3.87 1.00 0.40 0.35 64.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.08 1.07 0.33 0.32 0.32 125.88%
Adjusted Per Share Value based on latest NOSH - 153,953
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.67 20.95 15.18 14.39 4.28 3.04 2.83 237.94%
EPS 0.52 0.51 0.81 2.73 0.23 0.09 0.08 247.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7632 0.7635 0.7638 0.754 0.0773 0.0747 0.0749 368.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.58 0.70 0.75 0.16 0.19 0.15 -
P/RPS 2.38 1.96 3.26 3.67 0.88 1.46 1.24 54.26%
P/EPS 81.08 80.56 60.87 19.38 16.00 47.50 42.86 52.78%
EY 1.23 1.24 1.64 5.16 6.25 2.11 2.33 -34.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.65 0.70 0.48 0.59 0.47 11.01%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 17/08/12 28/05/12 27/02/12 27/10/11 19/08/11 24/05/11 -
Price 0.89 0.43 0.63 0.68 0.125 0.145 0.20 -
P/RPS 3.53 1.45 2.94 3.33 0.68 1.12 1.65 65.80%
P/EPS 120.27 59.72 54.78 17.57 12.50 36.25 57.14 64.01%
EY 0.83 1.67 1.83 5.69 8.00 2.76 1.75 -39.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.40 0.58 0.64 0.38 0.45 0.63 19.15%

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