[YFG] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 3.74%
YoY- 181.37%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 230,288 237,907 234,943 221,347 206,569 187,699 116,432 57.50%
PBT 14,729 17,398 19,767 20,466 20,863 20,745 13,058 8.35%
Tax -3,777 -4,471 -5,421 -5,500 -6,437 -6,531 -4,863 -15.49%
NP 10,952 12,927 14,346 14,966 14,426 14,214 8,195 21.30%
-
NP to SH 10,952 12,927 14,346 14,966 14,426 14,214 8,195 21.30%
-
Tax Rate 25.64% 25.70% 27.42% 26.87% 30.85% 31.48% 37.24% -
Total Cost 219,336 224,980 220,597 206,381 192,143 173,485 108,237 60.06%
-
Net Worth 63,136 48,130 79,800 80,010 77,487 62,320 55,001 9.62%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 63,136 48,130 79,800 80,010 77,487 62,320 55,001 9.62%
NOSH 63,136 48,130 45,210 45,208 45,200 37,571 35,030 48.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.76% 5.43% 6.11% 6.76% 6.98% 7.57% 7.04% -
ROE 17.35% 26.86% 17.98% 18.70% 18.62% 22.81% 14.90% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 364.75 494.30 519.67 489.61 457.01 499.57 332.37 6.38%
EPS 17.35 26.86 31.73 33.10 31.92 37.83 23.39 -18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.7651 1.7698 1.7143 1.6587 1.5701 -25.95%
Adjusted Per Share Value based on latest NOSH - 45,208
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.81 39.06 38.57 36.34 33.92 30.82 19.12 57.48%
EPS 1.80 2.12 2.36 2.46 2.37 2.33 1.35 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.079 0.131 0.1314 0.1272 0.1023 0.0903 9.65%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.62 0.41 0.45 0.43 0.38 0.40 0.39 -
P/RPS 0.17 0.08 0.09 0.09 0.08 0.08 0.12 26.11%
P/EPS 3.57 1.53 1.42 1.30 1.19 1.06 1.67 65.86%
EY 27.98 65.51 70.51 76.99 83.99 94.58 59.98 -39.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.41 0.25 0.24 0.22 0.24 0.25 83.11%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 27/05/03 27/02/03 27/11/02 28/08/02 - -
Price 0.61 0.55 0.35 0.46 0.44 0.41 0.00 -
P/RPS 0.17 0.11 0.07 0.09 0.10 0.08 0.00 -
P/EPS 3.52 2.05 1.10 1.39 1.38 1.08 0.00 -
EY 28.44 48.83 90.66 71.97 72.54 92.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.20 0.26 0.26 0.25 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