[YONGTAI] YoY Annual (Unaudited) Result on 30-Jun-2017 [#4]

Stock

[YONGTAI] YONG TAI BHD

Announcement Date

24-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

YoY- 79.68%

Quarter Report

YTB 062017 Annourcement.pdf

Latest QR

Upcoming QR

YONGTAI's Result

YONGTAI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annual (Unaudited) Result
Revenue	42,606	100,396	132,563	87,612	17,940	66,463	48,461	-2.12%
YoY %	-57.56%	-24.27%	51.31%	388.36%	-73.01%	37.15%	-	-
Horiz. %	87.92%	207.17%	273.55%	180.79%	37.02%	137.15%	100.00%	-
PBT	-39,269	-92,475	23,334	18,349	1,909	3,167	-2,913	54.21%
YoY %	57.54%	-496.31%	27.17%	861.18%	-39.72%	208.72%	-	-
Horiz. %	1,348.06%	3,174.56%	-801.03%	-629.90%	-65.53%	-108.72%	100.00%	-
Tax	-5,485	13,216	-7,837	-11,760	1,758	4,559	-4,362	3.88%
YoY %	-141.50%	268.64%	33.36%	-768.94%	-61.44%	204.52%	-	-
Horiz. %	125.75%	-302.98%	179.67%	269.60%	-40.30%	-104.52%	100.00%	-
NP	-44,754	-79,259	15,497	6,589	3,667	7,726	-7,275	35.32%
YoY %	43.53%	-611.45%	135.20%	79.68%	-52.54%	206.20%	-	-
Horiz. %	615.18%	1,089.47%	-213.02%	-90.57%	-50.41%	-106.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-44,752	-79,259	15,497	6,589	3,667	7,726	-7,273	35.33%
YoY %	43.54%	-611.45%	135.20%	79.68%	-52.54%	206.23%	-	-
Horiz. %	615.32%	1,089.77%	-213.08%	-90.60%	-50.42%	-106.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	33.59%	64.09%	-92.09%	-143.95%	-	-
YoY %	-	-	-47.59%	169.59%	36.03%	0.00%	-	-
Horiz. %	-	-	-23.33%	-44.52%	63.97%	100.00%	-	-
Total Cost	87,360	179,655	117,066	81,023	14,273	58,737	55,736	7.77%
YoY %	-51.37%	53.46%	44.48%	467.67%	-75.70%	5.38%	-	-
Horiz. %	156.74%	322.33%	210.04%	145.37%	25.61%	105.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	516,491	496,813	554,634	360,285	88,358	21,994	15,643	79.01%
YoY %	3.96%	-10.43%	53.94%	307.76%	301.74%	40.60%	-	-
Horiz. %	3,301.74%	3,175.94%	3,545.57%	2,303.17%	564.84%	140.60%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	516,491	496,813	554,634	360,285	88,358	21,994	15,643	79.01%
YoY %	3.96%	-10.43%	53.94%	307.76%	301.74%	40.60%	-	-
Horiz. %	3,301.74%	3,175.94%	3,545.57%	2,303.17%	564.84%	140.60%	100.00%	-
NOSH	957,796	534,207	482,813	324,581	160,652	41,498	40,110	69.61%
YoY %	79.29%	10.64%	48.75%	102.04%	287.13%	3.46%	-	-
Horiz. %	2,387.92%	1,331.85%	1,203.72%	809.23%	400.53%	103.46%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-105.04%	-78.95%	11.69%	7.52%	20.44%	11.62%	-15.01%	-
YoY %	-33.05%	-775.36%	55.45%	-63.21%	75.90%	177.42%	-	-
Horiz. %	699.80%	525.98%	-77.88%	-50.10%	-136.18%	-77.42%	100.00%	-
ROE	-8.66%	-15.95%	2.79%	1.83%	4.15%	35.13%	-46.49%	-
YoY %	45.71%	-671.68%	52.46%	-55.90%	-88.19%	175.56%	-	-
Horiz. %	18.63%	34.31%	-6.00%	-3.94%	-8.93%	-75.56%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	4.45	18.79	27.49	26.99	11.17	160.16	120.82	-42.28%
YoY %	-76.32%	-31.65%	1.85%	141.63%	-93.03%	32.56%	-	-
Horiz. %	3.68%	15.55%	22.75%	22.34%	9.25%	132.56%	100.00%	-
EPS	-5.35	-15.92	3.35	2.03	2.28	18.62	-17.66	-18.03%
YoY %	66.39%	-575.22%	65.02%	-10.96%	-87.76%	205.44%	-	-
Horiz. %	30.29%	90.15%	-18.97%	-11.49%	-12.91%	-105.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.54	0.93	1.15	1.11	0.55	0.53	0.39	5.56%
YoY %	-41.94%	-19.13%	3.60%	101.82%	3.77%	35.90%	-	-
Horiz. %	138.46%	238.46%	294.87%	284.62%	141.03%	135.90%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 434,556
RPS	9.94	23.42	30.92	20.44	4.18	15.50	11.30	-2.11%
YoY %	-57.56%	-24.26%	51.27%	389.00%	-73.03%	37.17%	-	-
Horiz. %	87.96%	207.26%	273.63%	180.88%	36.99%	137.17%	100.00%	-
EPS	-10.44	-18.49	3.61	1.54	0.86	1.80	-1.70	35.28%
YoY %	43.54%	-612.19%	134.42%	79.07%	-52.22%	205.88%	-	-
Horiz. %	614.12%	1,087.65%	-212.35%	-90.59%	-50.59%	-105.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2047	1.1588	1.2937	0.8404	0.2061	0.0513	0.0365	79.00%
YoY %	3.96%	-10.43%	53.94%	307.76%	301.75%	40.55%	-	-
Horiz. %	3,300.55%	3,174.79%	3,544.38%	2,302.47%	564.66%	140.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.07	0.33	1.47	1.39	0.98	0.465	1.16	-
P/RPS	1.57	1.76	5.35	5.15	8.78	0.29	0.96	8.53%
YoY %	-10.80%	-67.10%	3.88%	-41.34%	2,927.59%	-69.79%	-	-
Horiz. %	163.54%	183.33%	557.29%	536.46%	914.58%	30.21%	100.00%	-
P/EPS	-1.50	-2.22	45.75	68.47	42.93	2.50	-6.40	-21.46%
YoY %	32.43%	-104.85%	-33.18%	59.49%	1,617.20%	139.06%	-	-
Horiz. %	23.44%	34.69%	-714.84%	-1,069.84%	-670.78%	-39.06%	100.00%	-
EY	-66.84	-44.96	2.19	1.46	2.33	40.04	-15.63	27.37%
YoY %	-48.67%	-2,152.97%	50.00%	-37.34%	-94.18%	356.17%	-	-
Horiz. %	427.64%	287.65%	-14.01%	-9.34%	-14.91%	-256.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.13	0.35	1.28	1.25	1.78	0.88	2.97	-40.60%
YoY %	-62.86%	-72.66%	2.40%	-29.78%	102.27%	-70.37%	-	-
Horiz. %	4.38%	11.78%	43.10%	42.09%	59.93%	29.63%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	27/08/19	28/08/18	24/08/17	29/08/16	27/08/15	28/08/14	-
Price	0.165	0.235	0.88	1.43	1.10	0.46	1.22	-
P/RPS	3.70	1.25	3.20	5.30	9.85	0.29	1.01	24.13%
YoY %	196.00%	-60.94%	-39.62%	-46.19%	3,296.55%	-71.29%	-	-
Horiz. %	366.34%	123.76%	316.83%	524.75%	975.25%	28.71%	100.00%	-
P/EPS	-3.53	-1.58	27.39	70.44	48.19	2.47	-6.73	-10.18%
YoY %	-123.42%	-105.77%	-61.12%	46.17%	1,851.01%	136.70%	-	-
Horiz. %	52.45%	23.48%	-406.98%	-1,046.66%	-716.05%	-36.70%	100.00%	-
EY	-28.36	-63.14	3.65	1.42	2.08	40.47	-14.86	11.36%
YoY %	55.08%	-1,829.86%	157.04%	-31.73%	-94.86%	372.34%	-	-
Horiz. %	190.85%	424.90%	-24.56%	-9.56%	-14.00%	-272.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.31	0.25	0.77	1.29	2.00	0.87	3.13	-31.95%
YoY %	24.00%	-67.53%	-40.31%	-35.50%	129.89%	-72.20%	-	-
Horiz. %	9.90%	7.99%	24.60%	41.21%	63.90%	27.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos