[Y&G] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 31.25%
YoY- 97.35%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 197,520 192,756 177,502 109,402 92,700 100,820 105,834 51.52%
PBT 46,741 42,244 35,957 20,545 14,617 13,791 11,658 152.16%
Tax -12,026 -10,411 -9,112 -4,948 -2,764 -3,235 -2,625 175.58%
NP 34,715 31,833 26,845 15,597 11,853 10,556 9,033 145.15%
-
NP to SH 34,556 31,703 26,751 15,733 11,987 10,647 9,074 143.66%
-
Tax Rate 25.73% 24.64% 25.34% 24.08% 18.91% 23.46% 22.52% -
Total Cost 162,805 160,923 150,657 93,805 80,847 90,264 96,801 41.37%
-
Net Worth 263,187 257,205 259,199 237,634 184,642 181,565 180,026 28.78%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 19,179 19,179 19,179 9,210 - - - -
Div Payout % 55.50% 60.50% 71.70% 58.54% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 263,187 257,205 259,199 237,634 184,642 181,565 180,026 28.78%
NOSH 199,384 199,384 199,384 199,384 153,869 153,869 153,869 18.83%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.58% 16.51% 15.12% 14.26% 12.79% 10.47% 8.54% -
ROE 13.13% 12.33% 10.32% 6.62% 6.49% 5.86% 5.04% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 99.06 96.68 89.03 59.39 60.25 65.52 68.78 27.50%
EPS 17.33 15.90 13.42 8.54 7.79 6.92 5.90 104.96%
DPS 9.62 9.62 9.62 5.00 0.00 0.00 0.00 -
NAPS 1.32 1.29 1.30 1.29 1.20 1.18 1.17 8.36%
Adjusted Per Share Value based on latest NOSH - 199,384
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 90.41 88.23 81.24 50.07 42.43 46.15 48.44 51.53%
EPS 15.82 14.51 12.24 7.20 5.49 4.87 4.15 143.82%
DPS 8.78 8.78 8.78 4.22 0.00 0.00 0.00 -
NAPS 1.2046 1.1773 1.1864 1.0877 0.8451 0.831 0.824 28.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.44 1.50 0.90 0.90 0.83 0.83 0.81 -
P/RPS 1.45 1.55 1.01 1.52 1.38 1.27 1.18 14.71%
P/EPS 8.31 9.43 6.71 10.54 10.65 12.00 13.74 -28.46%
EY 12.04 10.60 14.91 9.49 9.39 8.34 7.28 39.80%
DY 6.68 6.41 10.69 5.56 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 0.69 0.70 0.69 0.70 0.69 35.60%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 19/08/15 28/05/15 17/02/15 28/11/14 18/08/14 23/05/14 -
Price 1.20 1.48 0.78 1.00 0.90 0.79 0.81 -
P/RPS 1.21 1.53 0.88 1.68 1.49 1.21 1.18 1.68%
P/EPS 6.92 9.31 5.81 11.71 11.55 11.42 13.74 -36.67%
EY 14.44 10.74 17.20 8.54 8.66 8.76 7.28 57.80%
DY 8.02 6.50 12.33 5.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.15 0.60 0.78 0.75 0.67 0.69 20.24%

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