[YONGTAI] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -5.51%
YoY- -30.64%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 148,528 110,077 87,728 23,154 20,566 27,227 30,414 187.01%
PBT 25,529 21,509 18,151 4,362 5,149 4,498 4,434 220.21%
Tax -14,578 -12,501 -11,562 1,158 693 -429 -767 608.38%
NP 10,951 9,008 6,589 5,520 5,842 4,069 3,667 106.96%
-
NP to SH 10,951 9,008 6,589 5,520 5,842 4,069 3,667 106.96%
-
Tax Rate 57.10% 58.12% 63.70% -26.55% -13.46% 9.54% 17.30% -
Total Cost 137,577 101,069 81,139 17,634 14,724 23,158 26,747 197.08%
-
Net Worth 514,888 487,199 482,358 467,785 198,692 88,189 88,295 222.94%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 514,888 487,199 482,358 467,785 198,692 88,189 88,295 222.94%
NOSH 480,638 434,999 434,556 421,428 283,846 160,345 160,536 107.31%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.37% 8.18% 7.51% 23.84% 28.41% 14.94% 12.06% -
ROE 2.13% 1.85% 1.37% 1.18% 2.94% 4.61% 4.15% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 32.89 25.31 20.19 5.49 7.25 16.98 18.95 44.27%
EPS 2.42 2.07 1.52 1.31 2.06 2.54 2.28 4.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.12 1.11 1.11 0.70 0.55 0.55 62.34%
Adjusted Per Share Value based on latest NOSH - 421,428
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.64 25.68 20.46 5.40 4.80 6.35 7.09 187.09%
EPS 2.55 2.10 1.54 1.29 1.36 0.95 0.86 105.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.201 1.1364 1.1251 1.0911 0.4635 0.2057 0.206 222.89%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.52 1.63 1.39 1.47 1.26 1.11 0.98 -
P/RPS 4.62 6.44 6.89 26.76 17.39 6.54 5.17 -7.20%
P/EPS 62.69 78.71 91.67 112.23 61.22 43.74 42.90 28.68%
EY 1.60 1.27 1.09 0.89 1.63 2.29 2.33 -22.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.46 1.25 1.32 1.80 2.02 1.78 -17.61%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 24/08/17 29/05/17 27/02/17 25/11/16 29/08/16 -
Price 1.57 1.52 1.43 1.45 1.43 1.19 1.10 -
P/RPS 4.77 6.01 7.08 26.39 19.74 7.01 5.81 -12.28%
P/EPS 64.75 73.40 94.31 110.70 69.48 46.89 48.16 21.74%
EY 1.54 1.36 1.06 0.90 1.44 2.13 2.08 -18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.36 1.29 1.31 2.04 2.16 2.00 -21.86%

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