[YONGTAI] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 36.71%
YoY- 121.38%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 132,563 169,067 148,528 110,077 87,728 23,154 20,566 247.53%
PBT 23,334 29,191 25,529 21,509 18,151 4,362 5,149 174.60%
Tax -7,837 -15,700 -14,578 -12,501 -11,562 1,158 693 -
NP 15,497 13,491 10,951 9,008 6,589 5,520 5,842 91.97%
-
NP to SH 15,497 13,491 10,951 9,008 6,589 5,520 5,842 91.97%
-
Tax Rate 33.59% 53.78% 57.10% 58.12% 63.70% -26.55% -13.46% -
Total Cost 117,066 155,576 137,577 101,069 81,139 17,634 14,724 299.87%
-
Net Worth 554,634 548,605 514,888 487,199 482,358 467,785 198,692 98.62%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 554,634 548,605 514,888 487,199 482,358 467,785 198,692 98.62%
NOSH 482,813 481,523 480,638 434,999 434,556 421,428 283,846 42.63%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.69% 7.98% 7.37% 8.18% 7.51% 23.84% 28.41% -
ROE 2.79% 2.46% 2.13% 1.85% 1.37% 1.18% 2.94% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.49 35.13 32.89 25.31 20.19 5.49 7.25 143.75%
EPS 3.21 2.80 2.42 2.07 1.52 1.31 2.06 34.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.14 1.12 1.11 1.11 0.70 39.35%
Adjusted Per Share Value based on latest NOSH - 434,999
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.92 39.44 34.64 25.68 20.46 5.40 4.80 247.38%
EPS 3.61 3.15 2.55 2.10 1.54 1.29 1.36 92.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2937 1.2796 1.201 1.1364 1.1251 1.0911 0.4635 98.61%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.47 1.45 1.52 1.63 1.39 1.47 1.26 -
P/RPS 5.35 4.13 4.62 6.44 6.89 26.76 17.39 -54.52%
P/EPS 45.75 51.72 62.69 78.71 91.67 112.23 61.22 -17.69%
EY 2.19 1.93 1.60 1.27 1.09 0.89 1.63 21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.27 1.33 1.46 1.25 1.32 1.80 -20.38%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 28/02/18 22/11/17 24/08/17 29/05/17 27/02/17 -
Price 0.88 1.43 1.57 1.52 1.43 1.45 1.43 -
P/RPS 3.20 4.07 4.77 6.01 7.08 26.39 19.74 -70.36%
P/EPS 27.39 51.01 64.75 73.40 94.31 110.70 69.48 -46.32%
EY 3.65 1.96 1.54 1.36 1.06 0.90 1.44 86.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.25 1.38 1.36 1.29 1.31 2.04 -47.86%

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