[Y&G] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.59%
YoY- 118.3%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 192,756 177,502 109,402 92,700 100,820 105,834 109,879 45.60%
PBT 42,244 35,957 20,545 14,617 13,791 11,658 10,338 156.25%
Tax -10,411 -9,112 -4,948 -2,764 -3,235 -2,625 -2,407 166.18%
NP 31,833 26,845 15,597 11,853 10,556 9,033 7,931 153.20%
-
NP to SH 31,703 26,751 15,733 11,987 10,647 9,074 7,972 151.64%
-
Tax Rate 24.64% 25.34% 24.08% 18.91% 23.46% 22.52% 23.28% -
Total Cost 160,923 150,657 93,805 80,847 90,264 96,801 101,948 35.68%
-
Net Worth 257,205 259,199 237,634 184,642 181,565 180,026 176,949 28.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 19,179 19,179 9,210 - - - - -
Div Payout % 60.50% 71.70% 58.54% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 257,205 259,199 237,634 184,642 181,565 180,026 176,949 28.40%
NOSH 199,384 199,384 199,384 153,869 153,869 153,869 153,869 18.91%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.51% 15.12% 14.26% 12.79% 10.47% 8.54% 7.22% -
ROE 12.33% 10.32% 6.62% 6.49% 5.86% 5.04% 4.51% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 96.68 89.03 59.39 60.25 65.52 68.78 71.41 22.45%
EPS 15.90 13.42 8.54 7.79 6.92 5.90 5.18 111.64%
DPS 9.62 9.62 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.29 1.20 1.18 1.17 1.15 7.98%
Adjusted Per Share Value based on latest NOSH - 153,869
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.23 81.24 50.07 42.43 46.15 48.44 50.29 45.61%
EPS 14.51 12.24 7.20 5.49 4.87 4.15 3.65 151.58%
DPS 8.78 8.78 4.22 0.00 0.00 0.00 0.00 -
NAPS 1.1773 1.1864 1.0877 0.8451 0.831 0.824 0.8099 28.41%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.50 0.90 0.90 0.83 0.83 0.81 0.845 -
P/RPS 1.55 1.01 1.52 1.38 1.27 1.18 1.18 20.00%
P/EPS 9.43 6.71 10.54 10.65 12.00 13.74 16.31 -30.66%
EY 10.60 14.91 9.49 9.39 8.34 7.28 6.13 44.21%
DY 6.41 10.69 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.69 0.70 0.69 0.70 0.69 0.73 36.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 28/05/15 17/02/15 28/11/14 18/08/14 23/05/14 27/02/14 -
Price 1.48 0.78 1.00 0.90 0.79 0.81 0.925 -
P/RPS 1.53 0.88 1.68 1.49 1.21 1.18 1.30 11.50%
P/EPS 9.31 5.81 11.71 11.55 11.42 13.74 17.85 -35.28%
EY 10.74 17.20 8.54 8.66 8.76 7.28 5.60 54.54%
DY 6.50 12.33 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.60 0.78 0.75 0.67 0.69 0.80 27.45%

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