[YGL] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.47%
YoY- 64.65%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 12,411 13,765 13,377 12,799 10,904 7,053 5,602 69.69%
PBT 1,466 2,637 3,196 3,379 3,249 2,426 2,475 -29.40%
Tax -137 -207 -196 -192 -196 13 28 -
NP 1,329 2,430 3,000 3,187 3,053 2,439 2,503 -34.35%
-
NP to SH 1,232 2,342 2,912 3,158 3,023 2,435 2,501 -37.54%
-
Tax Rate 9.35% 7.85% 6.13% 5.68% 6.03% -0.54% -1.13% -
Total Cost 11,082 11,335 10,377 9,612 7,851 4,614 3,099 133.30%
-
Net Worth 21,002 20,825 22,330 0 12,402 11,542 11,979 45.24%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,021 1,021 2,091 2,139 2,139 3,139 3,027 -51.44%
Div Payout % 82.95% 43.64% 71.82% 67.75% 70.78% 128.94% 121.04% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 21,002 20,825 22,330 0 12,402 11,542 11,979 45.24%
NOSH 72,222 70,833 73,000 66,635 66,641 66,836 66,888 5.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.71% 17.65% 22.43% 24.90% 28.00% 34.58% 44.68% -
ROE 5.87% 11.25% 13.04% 0.00% 24.38% 21.10% 20.88% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.18 19.43 18.32 19.21 16.36 10.55 8.38 61.17%
EPS 1.71 3.31 3.99 4.74 4.54 3.64 3.74 -40.56%
DPS 1.42 1.44 2.86 3.20 3.20 4.70 4.53 -53.75%
NAPS 0.2908 0.294 0.3059 0.00 0.1861 0.1727 0.1791 38.02%
Adjusted Per Share Value based on latest NOSH - 66,635
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.53 5.03 4.89 4.68 3.98 2.58 2.05 69.40%
EPS 0.45 0.86 1.06 1.15 1.10 0.89 0.91 -37.38%
DPS 0.37 0.37 0.76 0.78 0.78 1.15 1.11 -51.82%
NAPS 0.0767 0.0761 0.0816 0.00 0.0453 0.0422 0.0438 45.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.60 0.65 0.70 0.79 0.68 0.42 0.30 -
P/RPS 3.49 3.34 3.82 4.11 4.16 3.98 3.58 -1.67%
P/EPS 35.17 19.66 17.55 16.67 14.99 11.53 8.02 167.19%
EY 2.84 5.09 5.70 6.00 6.67 8.67 12.46 -62.58%
DY 2.36 2.22 4.09 4.05 4.71 11.19 15.09 -70.87%
P/NAPS 2.06 2.21 2.29 0.00 3.65 2.43 1.68 14.51%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 27/08/07 24/05/07 27/02/07 20/11/06 23/08/06 -
Price 0.17 0.59 0.66 0.77 0.69 0.51 0.29 -
P/RPS 0.99 3.04 3.60 4.01 4.22 4.83 3.46 -56.47%
P/EPS 9.97 17.84 16.55 16.25 15.21 14.00 7.76 18.12%
EY 10.03 5.60 6.04 6.15 6.57 7.14 12.89 -15.36%
DY 8.32 2.45 4.34 4.16 4.64 9.22 15.61 -34.18%
P/NAPS 0.58 2.01 2.16 0.00 3.71 2.95 1.62 -49.48%

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