[Y&G] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 16.48%
YoY- -44.97%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 100,820 105,834 109,879 127,666 134,233 152,819 158,925 -26.23%
PBT 13,791 11,658 10,338 8,678 6,914 8,388 8,427 38.99%
Tax -3,235 -2,625 -2,407 -3,200 -2,213 -3,624 -3,513 -5.36%
NP 10,556 9,033 7,931 5,478 4,701 4,764 4,914 66.71%
-
NP to SH 10,647 9,074 7,972 5,491 4,714 4,777 4,927 67.38%
-
Tax Rate 23.46% 22.52% 23.28% 36.87% 32.01% 43.20% 41.69% -
Total Cost 90,264 96,801 101,948 122,188 129,532 148,055 154,011 -30.03%
-
Net Worth 181,565 180,026 176,949 173,871 170,794 170,794 168,915 4.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 181,565 180,026 176,949 173,871 170,794 170,794 168,915 4.94%
NOSH 153,869 153,869 153,869 153,869 153,869 153,869 153,559 0.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.47% 8.54% 7.22% 4.29% 3.50% 3.12% 3.09% -
ROE 5.86% 5.04% 4.51% 3.16% 2.76% 2.80% 2.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.52 68.78 71.41 82.97 87.24 99.32 103.49 -26.33%
EPS 6.92 5.90 5.18 3.57 3.06 3.10 3.21 67.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.15 1.13 1.11 1.11 1.10 4.80%
Adjusted Per Share Value based on latest NOSH - 153,869
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.00 48.29 50.14 58.25 61.25 69.73 72.52 -26.23%
EPS 4.86 4.14 3.64 2.51 2.15 2.18 2.25 67.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8285 0.8215 0.8074 0.7934 0.7793 0.7793 0.7708 4.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.83 0.81 0.845 0.64 0.77 0.42 0.89 -
P/RPS 1.27 1.18 1.18 0.77 0.88 0.42 0.86 29.77%
P/EPS 12.00 13.74 16.31 17.93 25.13 13.53 27.74 -42.88%
EY 8.34 7.28 6.13 5.58 3.98 7.39 3.61 75.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.73 0.57 0.69 0.38 0.81 -9.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 23/05/14 27/02/14 25/11/13 20/08/13 29/05/13 28/02/13 -
Price 0.79 0.81 0.925 0.805 0.605 0.50 0.89 -
P/RPS 1.21 1.18 1.30 0.97 0.69 0.50 0.86 25.64%
P/EPS 11.42 13.74 17.85 22.56 19.75 16.11 27.74 -44.74%
EY 8.76 7.28 5.60 4.43 5.06 6.21 3.61 80.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.80 0.71 0.55 0.45 0.81 -11.91%

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