[YFG] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[YFG] YFG BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 305.11%
YoY- 339.54%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 179,386 169,249 144,909 135,781 107,283 99,258 93,812 54.11%
PBT 3,605 3,264 2,567 1,990 1,188 1,115 1,375 90.24%
Tax 1,844 2,226 2,451 2,712 -52 -48 -63 -
NP 5,449 5,490 5,018 4,702 1,136 1,067 1,312 158.60%
-
NP to SH 5,349 5,390 4,918 4,602 1,136 1,067 1,312 155.42%
-
Tax Rate -51.15% -68.20% -95.48% -136.28% 4.38% 4.30% 4.58% -
Total Cost 173,937 163,759 139,891 131,079 106,147 98,191 92,500 52.40%
-
Net Worth 46,607 40,562 38,132 38,284 35,687 38,177 36,112 18.55%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 46,607 40,562 38,132 38,284 35,687 38,177 36,112 18.55%
NOSH 696,666 612,727 588,461 606,721 625,000 673,333 641,428 5.66%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.04% 3.24% 3.46% 3.46% 1.06% 1.07% 1.40% -
ROE 11.48% 13.29% 12.90% 12.02% 3.18% 2.79% 3.63% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.75 27.62 24.63 22.38 17.17 14.74 14.63 45.82%
EPS 0.77 0.88 0.84 0.76 0.18 0.16 0.20 145.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0662 0.0648 0.0631 0.0571 0.0567 0.0563 12.19%
Adjusted Per Share Value based on latest NOSH - 606,721
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.45 27.79 23.79 22.29 17.61 16.30 15.40 54.12%
EPS 0.88 0.88 0.81 0.76 0.19 0.18 0.22 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0765 0.0666 0.0626 0.0629 0.0586 0.0627 0.0593 18.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.115 0.125 0.13 0.12 0.115 0.12 0.12 -
P/RPS 0.45 0.45 0.53 0.54 0.67 0.81 0.82 -32.99%
P/EPS 14.98 14.21 15.56 15.82 63.27 75.73 58.67 -59.78%
EY 6.68 7.04 6.43 6.32 1.58 1.32 1.70 149.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.89 2.01 1.90 2.01 2.12 2.13 -13.29%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 02/05/14 28/01/14 29/10/13 30/08/13 30/04/13 31/01/13 24/10/12 -
Price 0.125 0.115 0.13 0.125 0.105 0.115 0.12 -
P/RPS 0.49 0.42 0.53 0.56 0.61 0.78 0.82 -29.07%
P/EPS 16.28 13.07 15.56 16.48 57.77 72.57 58.67 -57.49%
EY 6.14 7.65 6.43 6.07 1.73 1.38 1.70 135.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.74 2.01 1.98 1.84 2.03 2.13 -8.32%

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