[YFG] QoQ 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- -55.01%
YoY- -54.81%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Quarter 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 57,593 27,952 25,159 25,077 29,095 19,927 43.31%
PBT 1,026 1,044 295 202 449 242 222 177.19%
Tax -261 2,757 -45 0 0 -7 -41 243.09%
NP 765 3,801 250 202 449 235 181 161.18%
-
NP to SH 765 3,701 250 202 449 438 181 161.18%
-
Tax Rate 25.44% -264.08% 15.25% 0.00% 0.00% 2.89% 18.47% -
Total Cost 33,440 53,792 27,702 24,957 24,628 28,860 19,746 42.03%
-
Net Worth 38,132 38,284 35,687 38,177 36,112 34,789 33,123 9.83%
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 38,284 35,687 38,177 36,112 34,789 33,123 9.83%
NOSH 588,461 606,721 625,000 673,333 641,428 625,714 603,333 -1.64%
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% 6.60% 0.89% 0.80% 1.79% 0.81% 0.91% -
ROE 2.01% 9.67% 0.70% 0.53% 1.24% 1.26% 0.55% -
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 9.49 4.47 3.74 3.91 4.65 3.30 45.75%
EPS 0.13 0.61 0.04 0.03 0.07 0.07 0.03 165.55%
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 9.46 4.59 4.13 4.12 4.78 3.27 43.43%
EPS 0.13 0.61 0.04 0.03 0.07 0.07 0.03 165.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0629 0.0586 0.0627 0.0593 0.0571 0.0544 9.80%
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 1.26 2.57 3.21 3.07 3.01 5.15 -42.56%
P/EPS 100.00 19.67 287.50 400.00 171.43 200.00 566.67 -68.50%
EY 1.00 5.08 0.35 0.25 0.58 0.50 0.18 213.35%
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 1.32 2.35 3.08 3.07 3.01 4.54 -37.53%
P/EPS 100.00 20.49 262.50 383.33 171.43 200.00 500.00 -65.76%
EY 1.00 4.88 0.38 0.26 0.58 0.50 0.20 192.11%
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