[Y&G] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 71.84%
YoY- 220.11%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 76,551 75,418 53,371 55,184 44,496 39,289 39,571 55.31%
PBT 14,952 14,835 7,564 8,387 5,318 3,199 3,160 182.11%
Tax -6,801 -6,662 -2,596 -2,727 -2,021 -2,417 -2,160 114.97%
NP 8,151 8,173 4,968 5,660 3,297 782 1,000 305.53%
-
NP to SH 8,138 8,164 4,956 5,650 3,288 772 992 307.28%
-
Tax Rate 45.49% 44.91% 34.32% 32.51% 38.00% 75.55% 68.35% -
Total Cost 68,400 67,245 48,403 49,524 41,199 38,507 38,571 46.55%
-
Net Worth 303,684 301,500 299,315 297,130 294,945 294,945 292,760 2.47%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 303,684 301,500 299,315 297,130 294,945 294,945 292,760 2.47%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.65% 10.84% 9.31% 10.26% 7.41% 1.99% 2.53% -
ROE 2.68% 2.71% 1.66% 1.90% 1.11% 0.26% 0.34% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 35.04 34.52 24.43 25.26 20.37 17.98 18.11 55.33%
EPS 3.72 3.74 2.27 2.59 1.50 0.35 0.45 309.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.38 1.37 1.36 1.35 1.35 1.34 2.47%
Adjusted Per Share Value based on latest NOSH - 218,478
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 34.93 34.41 24.35 25.18 20.30 17.93 18.06 55.29%
EPS 3.71 3.73 2.26 2.58 1.50 0.35 0.45 308.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3857 1.3758 1.3658 1.3558 1.3458 1.3458 1.3359 2.47%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.06 1.28 1.32 0.815 0.60 0.56 0.62 -
P/RPS 3.03 3.71 5.40 3.23 2.95 3.11 3.42 -7.76%
P/EPS 28.46 34.25 58.19 31.52 39.87 158.48 136.55 -64.88%
EY 3.51 2.92 1.72 3.17 2.51 0.63 0.73 185.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.93 0.96 0.60 0.44 0.41 0.46 39.79%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 25/11/21 28/09/21 31/05/21 30/03/21 26/11/20 -
Price 1.00 1.04 1.49 1.21 0.93 0.60 0.51 -
P/RPS 2.85 3.01 6.10 4.79 4.57 3.34 2.82 0.70%
P/EPS 26.85 27.83 65.68 46.79 61.80 169.80 112.32 -61.51%
EY 3.72 3.59 1.52 2.14 1.62 0.59 0.89 159.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 1.09 0.89 0.69 0.44 0.38 53.17%

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