[YGL] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -11.2%
YoY- 133.9%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 10,904 7,053 5,602 4,618 4,735 3,866 2,628 157.54%
PBT 3,249 2,426 2,475 2,127 2,416 2,140 1,432 72.40%
Tax -196 13 28 -209 -256 -279 -292 -23.28%
NP 3,053 2,439 2,503 1,918 2,160 1,861 1,140 92.50%
-
NP to SH 3,023 2,435 2,501 1,918 2,160 1,861 1,140 91.24%
-
Tax Rate 6.03% -0.54% -1.13% 9.83% 10.60% 13.04% 20.39% -
Total Cost 7,851 4,614 3,099 2,700 2,575 2,005 1,488 202.15%
-
Net Worth 12,402 11,542 11,979 11,001 10,460 10,138 1,828 257.13%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,139 3,139 3,027 1,957 1,957 957 - -
Div Payout % 70.78% 128.94% 121.04% 102.04% 90.61% 51.43% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 12,402 11,542 11,979 11,001 10,460 10,138 1,828 257.13%
NOSH 66,641 66,836 66,888 66,436 66,666 63,805 12,887 198.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 28.00% 34.58% 44.68% 41.53% 45.62% 48.14% 43.38% -
ROE 24.38% 21.10% 20.88% 17.43% 20.65% 18.36% 62.34% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.36 10.55 8.38 6.95 7.10 6.06 20.39 -13.61%
EPS 4.54 3.64 3.74 2.89 3.24 2.92 8.85 -35.83%
DPS 3.20 4.70 4.53 2.95 2.94 1.50 0.00 -
NAPS 0.1861 0.1727 0.1791 0.1656 0.1569 0.1589 0.1419 19.75%
Adjusted Per Share Value based on latest NOSH - 66,436
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.98 2.58 2.05 1.69 1.73 1.41 0.96 157.40%
EPS 1.10 0.89 0.91 0.70 0.79 0.68 0.42 89.67%
DPS 0.78 1.15 1.11 0.72 0.72 0.35 0.00 -
NAPS 0.0453 0.0422 0.0438 0.0402 0.0382 0.037 0.0067 256.31%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.68 0.42 0.30 0.23 0.19 0.16 0.00 -
P/RPS 4.16 3.98 3.58 3.31 2.68 2.64 0.00 -
P/EPS 14.99 11.53 8.02 7.97 5.86 5.49 0.00 -
EY 6.67 8.67 12.46 12.55 17.05 18.23 0.00 -
DY 4.71 11.19 15.09 12.81 15.45 9.37 0.00 -
P/NAPS 3.65 2.43 1.68 1.39 1.21 1.01 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 23/08/06 29/05/06 28/02/06 - - -
Price 0.69 0.51 0.29 0.30 0.20 0.00 0.00 -
P/RPS 4.22 4.83 3.46 4.32 2.82 0.00 0.00 -
P/EPS 15.21 14.00 7.76 10.39 6.17 0.00 0.00 -
EY 6.57 7.14 12.89 9.62 16.20 0.00 0.00 -
DY 4.64 9.22 15.61 9.82 14.68 0.00 0.00 -
P/NAPS 3.71 2.95 1.62 1.81 1.27 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