[YGL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.64%
YoY- 30.84%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 13,377 12,799 10,904 7,053 5,602 4,618 4,735 100.22%
PBT 3,196 3,379 3,249 2,426 2,475 2,127 2,416 20.56%
Tax -196 -192 -196 13 28 -209 -256 -16.35%
NP 3,000 3,187 3,053 2,439 2,503 1,918 2,160 24.55%
-
NP to SH 2,912 3,158 3,023 2,435 2,501 1,918 2,160 22.10%
-
Tax Rate 6.13% 5.68% 6.03% -0.54% -1.13% 9.83% 10.60% -
Total Cost 10,377 9,612 7,851 4,614 3,099 2,700 2,575 153.88%
-
Net Worth 22,330 0 12,402 11,542 11,979 11,001 10,460 66.02%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,091 2,139 2,139 3,139 3,027 1,957 1,957 4.52%
Div Payout % 71.82% 67.75% 70.78% 128.94% 121.04% 102.04% 90.61% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 22,330 0 12,402 11,542 11,979 11,001 10,460 66.02%
NOSH 73,000 66,635 66,641 66,836 66,888 66,436 66,666 6.25%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 22.43% 24.90% 28.00% 34.58% 44.68% 41.53% 45.62% -
ROE 13.04% 0.00% 24.38% 21.10% 20.88% 17.43% 20.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.32 19.21 16.36 10.55 8.38 6.95 7.10 88.45%
EPS 3.99 4.74 4.54 3.64 3.74 2.89 3.24 14.93%
DPS 2.86 3.20 3.20 4.70 4.53 2.95 2.94 -1.82%
NAPS 0.3059 0.00 0.1861 0.1727 0.1791 0.1656 0.1569 56.25%
Adjusted Per Share Value based on latest NOSH - 66,836
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.89 4.68 3.99 2.58 2.05 1.69 1.73 100.29%
EPS 1.07 1.16 1.11 0.89 0.91 0.70 0.79 22.48%
DPS 0.77 0.78 0.78 1.15 1.11 0.72 0.72 4.59%
NAPS 0.0817 0.00 0.0454 0.0422 0.0438 0.0403 0.0383 65.94%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.79 0.68 0.42 0.30 0.23 0.19 -
P/RPS 3.82 4.11 4.16 3.98 3.58 3.31 2.68 26.73%
P/EPS 17.55 16.67 14.99 11.53 8.02 7.97 5.86 108.18%
EY 5.70 6.00 6.67 8.67 12.46 12.55 17.05 -51.92%
DY 4.09 4.05 4.71 11.19 15.09 12.81 15.45 -58.87%
P/NAPS 2.29 0.00 3.65 2.43 1.68 1.39 1.21 53.18%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 24/05/07 27/02/07 20/11/06 23/08/06 29/05/06 28/02/06 -
Price 0.66 0.77 0.69 0.51 0.29 0.30 0.20 -
P/RPS 3.60 4.01 4.22 4.83 3.46 4.32 2.82 17.73%
P/EPS 16.55 16.25 15.21 14.00 7.76 10.39 6.17 93.40%
EY 6.04 6.15 6.57 7.14 12.89 9.62 16.20 -48.29%
DY 4.34 4.16 4.64 9.22 15.61 9.82 14.68 -55.72%
P/NAPS 2.16 0.00 3.71 2.95 1.62 1.81 1.27 42.62%

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