[YONGTAI] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 17.83%
YoY- 54.14%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 50,743 56,502 66,463 59,164 60,247 62,438 58,335 -8.85%
PBT 2,735 1,007 3,167 308 -408 -832 -4,246 -
Tax 4,932 4,337 4,559 -4,600 -4,875 -3,756 -3,029 -
NP 7,667 5,344 7,726 -4,292 -5,283 -4,588 -7,275 -
-
NP to SH 7,667 5,344 7,726 -4,562 -5,552 -4,857 -7,543 -
-
Tax Rate -180.33% -430.69% -143.95% 1,493.51% - - - -
Total Cost 43,076 51,158 58,737 63,456 65,530 67,026 65,610 -24.40%
-
Net Worth 84,176 80,599 21,996 16,851 16,454 18,047 15,649 206.05%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 84,176 80,599 21,996 16,851 16,454 18,047 15,649 206.05%
NOSH 158,823 155,000 41,503 40,123 40,132 40,106 40,127 149.59%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.11% 9.46% 11.62% -7.25% -8.77% -7.35% -12.47% -
ROE 9.11% 6.63% 35.12% -27.07% -33.74% -26.91% -48.20% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 31.95 36.45 160.14 147.45 150.12 155.68 145.38 -63.48%
EPS 4.83 3.45 18.62 -11.37 -13.83 -12.11 -18.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.53 0.42 0.41 0.45 0.39 22.62%
Adjusted Per Share Value based on latest NOSH - 40,123
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.84 13.18 15.50 13.80 14.05 14.56 13.61 -8.84%
EPS 1.79 1.25 1.80 -1.06 -1.30 -1.13 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1963 0.188 0.0513 0.0393 0.0384 0.0421 0.0365 206.02%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.745 0.55 0.465 0.595 0.75 1.08 1.16 -
P/RPS 2.33 1.51 0.29 0.40 0.50 0.69 0.80 103.54%
P/EPS 15.43 15.95 2.50 -5.23 -5.42 -8.92 -6.17 -
EY 6.48 6.27 40.03 -19.11 -18.45 -11.21 -16.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.06 0.88 1.42 1.83 2.40 2.97 -39.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 23/11/15 27/08/15 28/05/15 16/02/15 24/11/14 28/08/14 -
Price 0.81 0.775 0.46 0.635 0.63 1.05 1.22 -
P/RPS 2.54 2.13 0.29 0.43 0.42 0.67 0.84 108.68%
P/EPS 16.78 22.48 2.47 -5.58 -4.55 -8.67 -6.49 -
EY 5.96 4.45 40.47 -17.91 -21.96 -11.53 -15.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.49 0.87 1.51 1.54 2.33 3.13 -37.86%

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