[YONGTAI] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 3.81%
YoY- 274.46%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 20,566 27,227 30,414 45,760 50,743 56,502 66,463 -54.08%
PBT 5,149 4,498 4,434 4,209 2,735 1,007 3,167 38.06%
Tax 693 -429 -767 3,750 4,932 4,337 4,559 -71.35%
NP 5,842 4,069 3,667 7,959 7,667 5,344 7,726 -16.93%
-
NP to SH 5,842 4,069 3,667 7,959 7,667 5,344 7,726 -16.93%
-
Tax Rate -13.46% 9.54% 17.30% -89.09% -180.33% -430.69% -143.95% -
Total Cost 14,724 23,158 26,747 37,801 43,076 51,158 58,737 -60.07%
-
Net Worth 198,692 88,189 88,295 86,055 84,176 80,599 21,996 330.85%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 198,692 88,189 88,295 86,055 84,176 80,599 21,996 330.85%
NOSH 283,846 160,345 160,536 162,368 158,823 155,000 41,503 258.21%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 28.41% 14.94% 12.06% 17.39% 15.11% 9.46% 11.62% -
ROE 2.94% 4.61% 4.15% 9.25% 9.11% 6.63% 35.12% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.25 16.98 18.95 28.18 31.95 36.45 160.14 -87.17%
EPS 2.06 2.54 2.28 4.90 4.83 3.45 18.62 -76.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.55 0.55 0.53 0.53 0.52 0.53 20.27%
Adjusted Per Share Value based on latest NOSH - 162,368
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.80 6.35 7.09 10.67 11.84 13.18 15.50 -54.06%
EPS 1.36 0.95 0.86 1.86 1.79 1.25 1.80 -16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4635 0.2057 0.206 0.2007 0.1963 0.188 0.0513 330.91%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.26 1.11 0.98 0.835 0.745 0.55 0.465 -
P/RPS 17.39 6.54 5.17 2.96 2.33 1.51 0.29 1413.14%
P/EPS 61.22 43.74 42.90 17.03 15.43 15.95 2.50 735.14%
EY 1.63 2.29 2.33 5.87 6.48 6.27 40.03 -88.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.02 1.78 1.58 1.41 1.06 0.88 60.78%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 29/08/16 19/05/16 22/02/16 23/11/15 27/08/15 -
Price 1.43 1.19 1.10 0.895 0.81 0.775 0.46 -
P/RPS 19.74 7.01 5.81 3.18 2.54 2.13 0.29 1545.93%
P/EPS 69.48 46.89 48.16 18.26 16.78 22.48 2.47 815.62%
EY 1.44 2.13 2.08 5.48 5.96 4.45 40.47 -89.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.16 2.00 1.69 1.53 1.49 0.87 76.04%

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