[YFG] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[YFG] YFG BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 73.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 234,943 221,347 206,569 187,699 116,432 76,554 37,042 243.03%
PBT 19,767 20,466 20,863 20,745 13,058 9,021 4,070 187.06%
Tax -5,421 -5,500 -6,437 -6,531 -4,863 -3,702 -1,240 167.60%
NP 14,346 14,966 14,426 14,214 8,195 5,319 2,830 195.38%
-
NP to SH 14,346 14,966 14,426 14,214 8,195 5,319 2,830 195.38%
-
Tax Rate 27.42% 26.87% 30.85% 31.48% 37.24% 41.04% 30.47% -
Total Cost 220,597 206,381 192,143 173,485 108,237 71,235 34,212 246.82%
-
Net Worth 79,800 80,010 77,487 62,320 55,001 45,632 29,907 92.49%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 79,800 80,010 77,487 62,320 55,001 45,632 29,907 92.49%
NOSH 45,210 45,208 45,200 37,571 35,030 30,096 20,345 70.37%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.11% 6.76% 6.98% 7.57% 7.04% 6.95% 7.64% -
ROE 17.98% 18.70% 18.62% 22.81% 14.90% 11.66% 9.46% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 519.67 489.61 457.01 499.57 332.37 254.36 182.07 101.34%
EPS 31.73 33.10 31.92 37.83 23.39 17.67 13.91 73.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7651 1.7698 1.7143 1.6587 1.5701 1.5162 1.47 12.98%
Adjusted Per Share Value based on latest NOSH - 37,571
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 38.57 36.34 33.92 30.82 19.12 12.57 6.08 243.07%
EPS 2.36 2.46 2.37 2.33 1.35 0.87 0.46 197.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1314 0.1272 0.1023 0.0903 0.0749 0.0491 92.48%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 - -
Price 0.45 0.43 0.38 0.40 0.39 0.47 0.00 -
P/RPS 0.09 0.09 0.08 0.08 0.12 0.18 0.00 -
P/EPS 1.42 1.30 1.19 1.06 1.67 2.66 0.00 -
EY 70.51 76.99 83.99 94.58 59.98 37.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.22 0.24 0.25 0.31 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 27/02/03 27/11/02 28/08/02 - - - -
Price 0.35 0.46 0.44 0.41 0.00 0.00 0.00 -
P/RPS 0.07 0.09 0.10 0.08 0.00 0.00 0.00 -
P/EPS 1.10 1.39 1.38 1.08 0.00 0.00 0.00 -
EY 90.66 71.97 72.54 92.27 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.26 0.25 0.00 0.00 0.00 -

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