[YFG] QoQ 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- 23.76%
YoY- 38.12%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 49,499 34,205 57,593 27,952 25,159 25,077 29,095 42.37%
PBT 899 1,026 1,044 295 202 449 242 139.29%
Tax -225 -261 2,757 -45 0 0 -7 904.56%
NP 674 765 3,801 250 202 449 235 101.47%
-
NP to SH 674 765 3,701 250 202 449 438 33.18%
-
Tax Rate 25.03% 25.44% -264.08% 15.25% 0.00% 0.00% 2.89% -
Total Cost 48,825 33,440 53,792 27,702 24,957 24,628 28,860 41.84%
-
Net Worth 40,562 38,132 38,284 35,687 38,177 36,112 34,789 10.74%
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 40,562 38,132 38,284 35,687 38,177 36,112 34,789 10.74%
NOSH 612,727 588,461 606,721 625,000 673,333 641,428 625,714 -1.38%
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 1.36% 2.24% 6.60% 0.89% 0.80% 1.79% 0.81% -
ROE 1.66% 2.01% 9.67% 0.70% 0.53% 1.24% 1.26% -
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 8.08 5.81 9.49 4.47 3.74 3.91 4.65 44.38%
EPS 0.11 0.13 0.61 0.04 0.03 0.07 0.07 35.05%
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 8.13 5.62 9.46 4.59 4.13 4.12 4.78 42.34%
EPS 0.11 0.13 0.61 0.04 0.03 0.07 0.07 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0626 0.0629 0.0586 0.0627 0.0593 0.0571 10.77%
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 1.55 2.24 1.26 2.57 3.21 3.07 3.01 -35.67%
P/EPS 113.64 100.00 19.67 287.50 400.00 171.43 200.00 -31.32%
EY 0.88 1.00 5.08 0.35 0.25 0.58 0.50 45.62%
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 1.42 2.24 1.32 2.35 3.08 3.07 3.01 -39.31%
P/EPS 104.55 100.00 20.49 262.50 383.33 171.43 200.00 -35.03%
EY 0.96 1.00 4.88 0.38 0.26 0.58 0.50 54.29%
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