[YGL] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 16.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 7,053 5,602 4,618 4,735 3,866 2,628 1,226 220.72%
PBT 2,426 2,475 2,127 2,416 2,140 1,432 875 97.23%
Tax 13 28 -209 -256 -279 -292 -55 -
NP 2,439 2,503 1,918 2,160 1,861 1,140 820 106.68%
-
NP to SH 2,435 2,501 1,918 2,160 1,861 1,140 820 106.45%
-
Tax Rate -0.54% -1.13% 9.83% 10.60% 13.04% 20.39% 6.29% -
Total Cost 4,614 3,099 2,700 2,575 2,005 1,488 406 404.72%
-
Net Worth 11,542 11,979 11,001 10,460 10,138 1,828 3,472 122.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,139 3,027 1,957 1,957 957 - - -
Div Payout % 128.94% 121.04% 102.04% 90.61% 51.43% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 11,542 11,979 11,001 10,460 10,138 1,828 3,472 122.57%
NOSH 66,836 66,888 66,436 66,666 63,805 12,887 25,000 92.51%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 34.58% 44.68% 41.53% 45.62% 48.14% 43.38% 66.88% -
ROE 21.10% 20.88% 17.43% 20.65% 18.36% 62.34% 23.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.55 8.38 6.95 7.10 6.06 20.39 4.90 66.66%
EPS 3.64 3.74 2.89 3.24 2.92 8.85 3.28 7.18%
DPS 4.70 4.53 2.95 2.94 1.50 0.00 0.00 -
NAPS 0.1727 0.1791 0.1656 0.1569 0.1589 0.1419 0.1389 15.61%
Adjusted Per Share Value based on latest NOSH - 66,666
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.58 2.05 1.69 1.73 1.41 0.96 0.45 219.99%
EPS 0.89 0.91 0.70 0.79 0.68 0.42 0.30 106.32%
DPS 1.15 1.11 0.72 0.72 0.35 0.00 0.00 -
NAPS 0.0422 0.0438 0.0402 0.0382 0.037 0.0067 0.0127 122.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.42 0.30 0.23 0.19 0.16 0.00 0.00 -
P/RPS 3.98 3.58 3.31 2.68 2.64 0.00 0.00 -
P/EPS 11.53 8.02 7.97 5.86 5.49 0.00 0.00 -
EY 8.67 12.46 12.55 17.05 18.23 0.00 0.00 -
DY 11.19 15.09 12.81 15.45 9.37 0.00 0.00 -
P/NAPS 2.43 1.68 1.39 1.21 1.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 23/08/06 29/05/06 28/02/06 - - - -
Price 0.51 0.29 0.30 0.20 0.00 0.00 0.00 -
P/RPS 4.83 3.46 4.32 2.82 0.00 0.00 0.00 -
P/EPS 14.00 7.76 10.39 6.17 0.00 0.00 0.00 -
EY 7.14 12.89 9.62 16.20 0.00 0.00 0.00 -
DY 9.22 15.61 9.82 14.68 0.00 0.00 0.00 -
P/NAPS 2.95 1.62 1.81 1.27 0.00 0.00 0.00 -

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