[Y&G] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.62%
YoY- 1632.47%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 134,233 152,819 158,925 148,979 119,725 80,582 53,606 84.50%
PBT 6,914 8,388 8,427 13,983 13,081 10,435 8,274 -11.29%
Tax -2,213 -3,624 -3,513 -4,017 -3,735 -1,997 -1,434 33.57%
NP 4,701 4,764 4,914 9,966 9,346 8,438 6,840 -22.13%
-
NP to SH 4,714 4,777 4,927 9,979 9,359 8,451 6,853 -22.09%
-
Tax Rate 32.01% 43.20% 41.69% 28.73% 28.55% 19.14% 17.33% -
Total Cost 129,532 148,055 154,011 139,013 110,379 72,144 46,766 97.34%
-
Net Worth 170,794 170,794 168,915 166,740 166,799 166,883 164,730 2.44%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 170,794 170,794 168,915 166,740 166,799 166,883 164,730 2.44%
NOSH 153,869 153,869 153,559 152,972 154,444 154,521 153,953 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.50% 3.12% 3.09% 6.69% 7.81% 10.47% 12.76% -
ROE 2.76% 2.80% 2.92% 5.98% 5.61% 5.06% 4.16% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 87.24 99.32 103.49 97.39 77.52 52.15 34.82 84.57%
EPS 3.06 3.10 3.21 6.52 6.06 5.47 4.45 -22.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.11 1.10 1.09 1.08 1.08 1.07 2.47%
Adjusted Per Share Value based on latest NOSH - 152,972
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.44 69.95 72.74 68.19 54.80 36.88 24.54 84.48%
EPS 2.16 2.19 2.26 4.57 4.28 3.87 3.14 -22.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7817 0.7817 0.7731 0.7632 0.7635 0.7638 0.754 2.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.77 0.42 0.89 0.60 0.58 0.70 0.75 -
P/RPS 0.88 0.42 0.86 0.62 0.75 1.34 2.15 -44.90%
P/EPS 25.13 13.53 27.74 9.20 9.57 12.80 16.85 30.56%
EY 3.98 7.39 3.61 10.87 10.45 7.81 5.94 -23.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.38 0.81 0.55 0.54 0.65 0.70 -0.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 29/05/13 28/02/13 19/11/12 17/08/12 28/05/12 27/02/12 -
Price 0.605 0.50 0.89 0.89 0.43 0.63 0.68 -
P/RPS 0.69 0.50 0.86 0.91 0.55 1.21 1.95 -50.00%
P/EPS 19.75 16.11 27.74 13.64 7.10 11.52 15.28 18.67%
EY 5.06 6.21 3.61 7.33 14.09 8.68 6.55 -15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.81 0.82 0.40 0.58 0.64 -9.61%

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