[YFG] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[YFG] YFG BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -4.14%
YoY- 75.06%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 231,846 230,288 237,907 234,943 221,347 206,569 187,699 15.07%
PBT 10,454 14,729 17,398 19,767 20,466 20,863 20,745 -36.59%
Tax -2,446 -3,777 -4,471 -5,421 -5,500 -6,437 -6,531 -47.94%
NP 8,008 10,952 12,927 14,346 14,966 14,426 14,214 -31.71%
-
NP to SH 8,008 10,952 12,927 14,346 14,966 14,426 14,214 -31.71%
-
Tax Rate 23.40% 25.64% 25.70% 27.42% 26.87% 30.85% 31.48% -
Total Cost 223,838 219,336 224,980 220,597 206,381 192,143 173,485 18.46%
-
Net Worth 65,384 63,136 48,130 79,800 80,010 77,487 62,320 3.24%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 65,384 63,136 48,130 79,800 80,010 77,487 62,320 3.24%
NOSH 65,384 63,136 48,130 45,210 45,208 45,200 37,571 44.53%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.45% 4.76% 5.43% 6.11% 6.76% 6.98% 7.57% -
ROE 12.25% 17.35% 26.86% 17.98% 18.70% 18.62% 22.81% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 354.59 364.75 494.30 519.67 489.61 457.01 499.57 -20.37%
EPS 12.25 17.35 26.86 31.73 33.10 31.92 37.83 -52.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.7651 1.7698 1.7143 1.6587 -28.56%
Adjusted Per Share Value based on latest NOSH - 45,210
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.07 37.81 39.06 38.57 36.34 33.92 30.82 15.07%
EPS 1.31 1.80 2.12 2.36 2.46 2.37 2.33 -31.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1074 0.1037 0.079 0.131 0.1314 0.1272 0.1023 3.28%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.76 0.62 0.41 0.45 0.43 0.38 0.40 -
P/RPS 0.21 0.17 0.08 0.09 0.09 0.08 0.08 89.95%
P/EPS 6.21 3.57 1.53 1.42 1.30 1.19 1.06 223.93%
EY 16.12 27.98 65.51 70.51 76.99 83.99 94.58 -69.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.62 0.41 0.25 0.24 0.22 0.24 115.19%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 20/11/03 29/08/03 27/05/03 27/02/03 27/11/02 28/08/02 -
Price 0.96 0.61 0.55 0.35 0.46 0.44 0.41 -
P/RPS 0.27 0.17 0.11 0.07 0.09 0.10 0.08 124.50%
P/EPS 7.84 3.52 2.05 1.10 1.39 1.38 1.08 273.55%
EY 12.76 28.44 48.83 90.66 71.97 72.54 92.27 -73.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.61 0.55 0.20 0.26 0.26 0.25 144.61%

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