[Y&G] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 6.85%
YoY- -47.76%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 39,289 39,571 44,483 60,154 59,935 59,004 56,621 -21.53%
PBT 3,199 3,160 4,190 7,714 6,885 11,790 12,118 -58.68%
Tax -2,417 -2,160 -2,414 -3,399 -2,854 -4,206 -4,326 -32.04%
NP 782 1,000 1,776 4,315 4,031 7,584 7,792 -78.25%
-
NP to SH 772 992 1,765 4,303 4,027 7,552 7,760 -78.37%
-
Tax Rate 75.55% 68.35% 57.61% 44.06% 41.45% 35.67% 35.70% -
Total Cost 38,507 38,571 42,707 55,839 55,904 51,420 48,829 -14.58%
-
Net Worth 294,945 292,760 292,760 292,760 279,967 293,095 291,101 0.87%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 294,945 292,760 292,760 292,760 279,967 293,095 291,101 0.87%
NOSH 218,478 218,478 218,478 218,478 218,478 199,384 199,384 6.25%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.99% 2.53% 3.99% 7.17% 6.73% 12.85% 13.76% -
ROE 0.26% 0.34% 0.60% 1.47% 1.44% 2.58% 2.67% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 17.98 18.11 20.36 27.53 28.69 29.59 28.40 -26.16%
EPS 0.35 0.45 0.81 1.97 1.93 3.79 3.89 -79.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.34 1.34 1.34 1.47 1.46 -5.06%
Adjusted Per Share Value based on latest NOSH - 218,478
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 17.98 18.11 20.36 27.53 27.43 27.01 25.92 -21.55%
EPS 0.35 0.45 0.81 1.97 1.84 3.46 3.55 -78.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.34 1.34 1.2814 1.3415 1.3324 0.87%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.56 0.62 0.64 0.71 0.75 0.85 0.91 -
P/RPS 3.11 3.42 3.14 2.58 2.61 2.87 3.20 -1.87%
P/EPS 158.48 136.55 79.22 36.05 38.91 22.44 23.38 256.09%
EY 0.63 0.73 1.26 2.77 2.57 4.46 4.28 -71.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.48 0.53 0.56 0.58 0.62 -24.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 30/03/21 26/11/20 27/08/20 30/06/20 28/02/20 12/11/19 23/08/19 -
Price 0.60 0.51 0.64 0.64 0.795 0.80 0.90 -
P/RPS 3.34 2.82 3.14 2.32 2.77 2.70 3.17 3.52%
P/EPS 169.80 112.32 79.22 32.50 41.25 21.12 23.12 275.55%
EY 0.59 0.89 1.26 3.08 2.42 4.73 4.32 -73.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.48 0.48 0.59 0.54 0.62 -20.35%

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