[Y&G] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -43.8%
YoY- -86.86%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 55,184 44,496 39,289 39,571 44,483 60,154 59,935 -5.36%
PBT 8,387 5,318 3,199 3,160 4,190 7,714 6,885 14.07%
Tax -2,727 -2,021 -2,417 -2,160 -2,414 -3,399 -2,854 -2.99%
NP 5,660 3,297 782 1,000 1,776 4,315 4,031 25.41%
-
NP to SH 5,650 3,288 772 992 1,765 4,303 4,027 25.35%
-
Tax Rate 32.51% 38.00% 75.55% 68.35% 57.61% 44.06% 41.45% -
Total Cost 49,524 41,199 38,507 38,571 42,707 55,839 55,904 -7.76%
-
Net Worth 297,130 294,945 294,945 292,760 292,760 292,760 279,967 4.05%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 297,130 294,945 294,945 292,760 292,760 292,760 279,967 4.05%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.26% 7.41% 1.99% 2.53% 3.99% 7.17% 6.73% -
ROE 1.90% 1.11% 0.26% 0.34% 0.60% 1.47% 1.44% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.26 20.37 17.98 18.11 20.36 27.53 28.69 -8.14%
EPS 2.59 1.50 0.35 0.45 0.81 1.97 1.93 21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.35 1.35 1.34 1.34 1.34 1.34 0.99%
Adjusted Per Share Value based on latest NOSH - 218,478
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.18 20.30 17.93 18.06 20.30 27.45 27.35 -5.36%
EPS 2.58 1.50 0.35 0.45 0.81 1.96 1.84 25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3558 1.3458 1.3458 1.3359 1.3359 1.3359 1.2775 4.04%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.815 0.60 0.56 0.62 0.64 0.71 0.75 -
P/RPS 3.23 2.95 3.11 3.42 3.14 2.58 2.61 15.28%
P/EPS 31.52 39.87 158.48 136.55 79.22 36.05 38.91 -13.11%
EY 3.17 2.51 0.63 0.73 1.26 2.77 2.57 15.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.41 0.46 0.48 0.53 0.56 4.71%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 31/05/21 30/03/21 26/11/20 27/08/20 30/06/20 28/02/20 -
Price 1.21 0.93 0.60 0.51 0.64 0.64 0.795 -
P/RPS 4.79 4.57 3.34 2.82 3.14 2.32 2.77 44.11%
P/EPS 46.79 61.80 169.80 112.32 79.22 32.50 41.25 8.77%
EY 2.14 1.62 0.59 0.89 1.26 3.08 2.42 -7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.69 0.44 0.38 0.48 0.48 0.59 31.56%

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