[YFG] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 9.6%
YoY- 405.15%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 118,325 152,530 179,386 169,249 144,909 135,781 107,283 6.74%
PBT -4,607 -3,581 3,605 3,264 2,567 1,990 1,188 -
Tax -444 -705 1,844 2,226 2,451 2,712 -52 317.20%
NP -5,051 -4,286 5,449 5,490 5,018 4,702 1,136 -
-
NP to SH -5,045 -4,280 5,349 5,390 4,918 4,602 1,136 -
-
Tax Rate - - -51.15% -68.20% -95.48% -136.28% 4.38% -
Total Cost 123,376 156,816 173,937 163,759 139,891 131,079 106,147 10.53%
-
Net Worth 0 35,140 46,607 40,562 38,132 38,284 35,687 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 35,140 46,607 40,562 38,132 38,284 35,687 -
NOSH 560,000 611,134 696,666 612,727 588,461 606,721 625,000 -7.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -4.27% -2.81% 3.04% 3.24% 3.46% 3.46% 1.06% -
ROE 0.00% -12.18% 11.48% 13.29% 12.90% 12.02% 3.18% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.13 24.96 25.75 27.62 24.63 22.38 17.17 14.82%
EPS -0.90 -0.70 0.77 0.88 0.84 0.76 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0575 0.0669 0.0662 0.0648 0.0631 0.0571 -
Adjusted Per Share Value based on latest NOSH - 612,727
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.43 25.04 29.45 27.79 23.79 22.29 17.61 6.77%
EPS -0.83 -0.70 0.88 0.88 0.81 0.76 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0577 0.0765 0.0666 0.0626 0.0629 0.0586 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.115 0.115 0.115 0.125 0.13 0.12 0.115 -
P/RPS 0.54 0.46 0.45 0.45 0.53 0.54 0.67 -13.38%
P/EPS -12.77 -16.42 14.98 14.21 15.56 15.82 63.27 -
EY -7.83 -6.09 6.68 7.04 6.43 6.32 1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.00 1.72 1.89 2.01 1.90 2.01 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 23/09/15 29/08/14 02/05/14 28/01/14 29/10/13 30/08/13 30/04/13 -
Price 0.035 0.12 0.125 0.115 0.13 0.125 0.105 -
P/RPS 0.17 0.48 0.49 0.42 0.53 0.56 0.61 -57.30%
P/EPS -3.89 -17.13 16.28 13.07 15.56 16.48 57.77 -
EY -25.74 -5.84 6.14 7.65 6.43 6.07 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.09 1.87 1.74 2.01 1.98 1.84 -

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