[YONGTAI] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 43.57%
YoY- -23.8%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 110,077 87,728 23,154 20,566 27,227 30,414 45,760 79.43%
PBT 21,509 18,151 4,362 5,149 4,498 4,434 4,209 196.38%
Tax -12,501 -11,562 1,158 693 -429 -767 3,750 -
NP 9,008 6,589 5,520 5,842 4,069 3,667 7,959 8.59%
-
NP to SH 9,008 6,589 5,520 5,842 4,069 3,667 7,959 8.59%
-
Tax Rate 58.12% 63.70% -26.55% -13.46% 9.54% 17.30% -89.09% -
Total Cost 101,069 81,139 17,634 14,724 23,158 26,747 37,801 92.52%
-
Net Worth 487,199 482,358 467,785 198,692 88,189 88,295 86,055 217.31%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 487,199 482,358 467,785 198,692 88,189 88,295 86,055 217.31%
NOSH 434,999 434,556 421,428 283,846 160,345 160,536 162,368 92.78%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.18% 7.51% 23.84% 28.41% 14.94% 12.06% 17.39% -
ROE 1.85% 1.37% 1.18% 2.94% 4.61% 4.15% 9.25% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 25.31 20.19 5.49 7.25 16.98 18.95 28.18 -6.90%
EPS 2.07 1.52 1.31 2.06 2.54 2.28 4.90 -43.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.11 0.70 0.55 0.55 0.53 64.60%
Adjusted Per Share Value based on latest NOSH - 283,846
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 25.68 20.46 5.40 4.80 6.35 7.09 10.67 79.49%
EPS 2.10 1.54 1.29 1.36 0.95 0.86 1.86 8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1364 1.1251 1.0911 0.4635 0.2057 0.206 0.2007 217.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.63 1.39 1.47 1.26 1.11 0.98 0.835 -
P/RPS 6.44 6.89 26.76 17.39 6.54 5.17 2.96 67.82%
P/EPS 78.71 91.67 112.23 61.22 43.74 42.90 17.03 177.20%
EY 1.27 1.09 0.89 1.63 2.29 2.33 5.87 -63.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.25 1.32 1.80 2.02 1.78 1.58 -5.12%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 24/08/17 29/05/17 27/02/17 25/11/16 29/08/16 19/05/16 -
Price 1.52 1.43 1.45 1.43 1.19 1.10 0.895 -
P/RPS 6.01 7.08 26.39 19.74 7.01 5.81 3.18 52.80%
P/EPS 73.40 94.31 110.70 69.48 46.89 48.16 18.26 152.59%
EY 1.36 1.06 0.90 1.44 2.13 2.08 5.48 -60.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.29 1.31 2.04 2.16 2.00 1.69 -13.47%

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