[Y&G] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -22.18%
YoY- -80.83%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 53,371 55,184 44,496 39,289 39,571 44,483 60,154 -7.65%
PBT 7,564 8,387 5,318 3,199 3,160 4,190 7,714 -1.29%
Tax -2,596 -2,727 -2,021 -2,417 -2,160 -2,414 -3,399 -16.43%
NP 4,968 5,660 3,297 782 1,000 1,776 4,315 9.84%
-
NP to SH 4,956 5,650 3,288 772 992 1,765 4,303 9.86%
-
Tax Rate 34.32% 32.51% 38.00% 75.55% 68.35% 57.61% 44.06% -
Total Cost 48,403 49,524 41,199 38,507 38,571 42,707 55,839 -9.07%
-
Net Worth 299,315 297,130 294,945 294,945 292,760 292,760 292,760 1.48%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 299,315 297,130 294,945 294,945 292,760 292,760 292,760 1.48%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.31% 10.26% 7.41% 1.99% 2.53% 3.99% 7.17% -
ROE 1.66% 1.90% 1.11% 0.26% 0.34% 0.60% 1.47% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 24.43 25.26 20.37 17.98 18.11 20.36 27.53 -7.64%
EPS 2.27 2.59 1.50 0.35 0.45 0.81 1.97 9.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.36 1.35 1.35 1.34 1.34 1.34 1.48%
Adjusted Per Share Value based on latest NOSH - 218,478
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 24.43 25.26 20.37 17.98 18.11 20.36 27.53 -7.64%
EPS 2.27 2.59 1.50 0.35 0.45 0.81 1.97 9.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.36 1.35 1.35 1.34 1.34 1.34 1.48%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.32 0.815 0.60 0.56 0.62 0.64 0.71 -
P/RPS 5.40 3.23 2.95 3.11 3.42 3.14 2.58 63.55%
P/EPS 58.19 31.52 39.87 158.48 136.55 79.22 36.05 37.56%
EY 1.72 3.17 2.51 0.63 0.73 1.26 2.77 -27.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.60 0.44 0.41 0.46 0.48 0.53 48.53%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 28/09/21 31/05/21 30/03/21 26/11/20 27/08/20 30/06/20 -
Price 1.49 1.21 0.93 0.60 0.51 0.64 0.64 -
P/RPS 6.10 4.79 4.57 3.34 2.82 3.14 2.32 90.38%
P/EPS 65.68 46.79 61.80 169.80 112.32 79.22 32.50 59.77%
EY 1.52 2.14 1.62 0.59 0.89 1.26 3.08 -37.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.89 0.69 0.44 0.38 0.48 0.48 72.67%

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