[Y&G] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -56.9%
YoY- -64.04%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 77,093 70,267 76,964 86,715 108,176 118,507 116,428 -24.08%
PBT 13,433 10,156 9,828 10,887 19,746 24,072 25,947 -35.60%
Tax -6,089 -4,797 -4,933 -5,266 -6,749 -7,303 -7,485 -12.88%
NP 7,344 5,359 4,895 5,621 12,997 16,769 18,462 -46.00%
-
NP to SH 7,308 5,341 4,853 5,577 12,941 16,713 18,432 -46.12%
-
Tax Rate 45.33% 47.23% 50.19% 48.37% 34.18% 30.34% 28.85% -
Total Cost 69,749 64,908 72,069 81,094 95,179 101,738 97,966 -20.31%
-
Net Worth 283,125 279,138 279,138 275,150 275,150 275,150 273,156 2.42%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - 9,956 9,956 9,956 9,956 -
Div Payout % - - - 178.53% 76.94% 59.58% 54.02% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 283,125 279,138 279,138 275,150 275,150 275,150 273,156 2.42%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.53% 7.63% 6.36% 6.48% 12.01% 14.15% 15.86% -
ROE 2.58% 1.91% 1.74% 2.03% 4.70% 6.07% 6.75% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 38.67 35.24 38.60 43.49 54.25 59.44 58.39 -24.07%
EPS 3.67 2.68 2.43 2.80 6.49 8.38 9.24 -46.05%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 1.42 1.40 1.40 1.38 1.38 1.38 1.37 2.42%
Adjusted Per Share Value based on latest NOSH - 199,384
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.29 32.16 35.23 39.69 49.51 54.24 53.29 -24.08%
EPS 3.34 2.44 2.22 2.55 5.92 7.65 8.44 -46.18%
DPS 0.00 0.00 0.00 4.56 4.56 4.56 4.56 -
NAPS 1.2959 1.2776 1.2776 1.2594 1.2594 1.2594 1.2503 2.42%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.955 0.96 1.00 0.955 0.95 1.10 1.11 -
P/RPS 2.47 2.72 2.59 2.20 1.75 1.85 1.90 19.17%
P/EPS 26.06 35.84 41.08 34.14 14.64 13.12 12.01 67.84%
EY 3.84 2.79 2.43 2.93 6.83 7.62 8.33 -40.40%
DY 0.00 0.00 0.00 5.24 5.26 4.55 4.50 -
P/NAPS 0.67 0.69 0.71 0.69 0.69 0.80 0.81 -11.91%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 18/05/18 28/02/18 24/11/17 29/08/17 12/05/17 28/02/17 -
Price 0.93 0.95 0.95 1.00 0.955 1.02 0.96 -
P/RPS 2.41 2.70 2.46 2.30 1.76 1.72 1.64 29.34%
P/EPS 25.37 35.46 39.03 35.75 14.71 12.17 10.38 81.74%
EY 3.94 2.82 2.56 2.80 6.80 8.22 9.63 -44.97%
DY 0.00 0.00 0.00 5.00 5.24 4.90 5.21 -
P/NAPS 0.65 0.68 0.68 0.72 0.69 0.74 0.70 -4.83%

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