[Y&G] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 45.18%
YoY- 61.8%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 92,700 100,820 105,834 109,879 127,666 134,233 152,819 -28.31%
PBT 14,617 13,791 11,658 10,338 8,678 6,914 8,388 44.76%
Tax -2,764 -3,235 -2,625 -2,407 -3,200 -2,213 -3,624 -16.50%
NP 11,853 10,556 9,033 7,931 5,478 4,701 4,764 83.51%
-
NP to SH 11,987 10,647 9,074 7,972 5,491 4,714 4,777 84.55%
-
Tax Rate 18.91% 23.46% 22.52% 23.28% 36.87% 32.01% 43.20% -
Total Cost 80,847 90,264 96,801 101,948 122,188 129,532 148,055 -33.16%
-
Net Worth 184,642 181,565 180,026 176,949 173,871 170,794 170,794 5.32%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 184,642 181,565 180,026 176,949 173,871 170,794 170,794 5.32%
NOSH 153,869 153,869 153,869 153,869 153,869 153,869 153,869 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.79% 10.47% 8.54% 7.22% 4.29% 3.50% 3.12% -
ROE 6.49% 5.86% 5.04% 4.51% 3.16% 2.76% 2.80% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.25 65.52 68.78 71.41 82.97 87.24 99.32 -28.31%
EPS 7.79 6.92 5.90 5.18 3.57 3.06 3.10 84.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.18 1.17 1.15 1.13 1.11 1.11 5.32%
Adjusted Per Share Value based on latest NOSH - 153,869
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.30 46.00 48.29 50.14 58.25 61.25 69.73 -28.31%
EPS 5.47 4.86 4.14 3.64 2.51 2.15 2.18 84.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8425 0.8285 0.8215 0.8074 0.7934 0.7793 0.7793 5.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.83 0.83 0.81 0.845 0.64 0.77 0.42 -
P/RPS 1.38 1.27 1.18 1.18 0.77 0.88 0.42 120.85%
P/EPS 10.65 12.00 13.74 16.31 17.93 25.13 13.53 -14.73%
EY 9.39 8.34 7.28 6.13 5.58 3.98 7.39 17.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.69 0.73 0.57 0.69 0.38 48.78%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 18/08/14 23/05/14 27/02/14 25/11/13 20/08/13 29/05/13 -
Price 0.90 0.79 0.81 0.925 0.805 0.605 0.50 -
P/RPS 1.49 1.21 1.18 1.30 0.97 0.69 0.50 106.94%
P/EPS 11.55 11.42 13.74 17.85 22.56 19.75 16.11 -19.87%
EY 8.66 8.76 7.28 5.60 4.43 5.06 6.21 24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.69 0.80 0.71 0.55 0.45 40.52%

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