[Y&G] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 92.17%
YoY- 140.55%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 156,725 29,560 38,286 39,344 19,749 6,721 14,796 48.14%
PBT 9,436 1,822 1,920 2,498 -1,910 181 4,632 12.57%
Tax -4,074 -629 -1,132 -1,549 -430 0 0 -
NP 5,361 1,193 788 949 -2,341 181 4,632 2.46%
-
NP to SH 5,361 1,193 788 949 -2,341 182 4,630 2.47%
-
Tax Rate 43.18% 34.52% 58.96% 62.01% - 0.00% 0.00% -
Total Cost 151,364 28,366 37,498 38,394 22,090 6,540 10,164 56.78%
-
Net Worth 167,926 16,877 16,303 15,765 16,334 24,355 28,049 34.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 167,926 16,877 16,303 15,765 16,334 24,355 28,049 34.71%
NOSH 154,061 51,142 50,948 50,857 51,046 50,740 50,998 20.21%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.42% 4.04% 2.06% 2.41% -11.86% 2.70% 31.31% -
ROE 3.19% 7.07% 4.83% 6.02% -14.33% 0.75% 16.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 101.73 57.80 75.15 77.36 38.69 13.25 29.01 23.23%
EPS 3.48 2.33 1.55 1.87 -4.59 0.36 9.08 -14.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.33 0.32 0.31 0.32 0.48 0.55 12.06%
Adjusted Per Share Value based on latest NOSH - 51,098
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.51 13.49 17.47 17.95 9.01 3.07 6.75 48.14%
EPS 2.45 0.54 0.36 0.43 -1.07 0.08 2.11 2.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7663 0.077 0.0744 0.0719 0.0745 0.1111 0.128 34.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.16 0.15 0.25 0.38 0.29 0.50 -
P/RPS 0.59 0.28 0.20 0.32 0.98 2.19 1.72 -16.31%
P/EPS 17.24 6.86 9.70 13.39 -8.28 80.56 5.51 20.91%
EY 5.80 14.58 10.31 7.47 -12.07 1.24 18.16 -17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.47 0.81 1.19 0.60 0.91 -8.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 27/10/11 18/11/10 20/11/09 26/11/08 30/11/07 30/11/06 -
Price 0.89 0.125 0.45 0.25 0.17 0.37 0.42 -
P/RPS 0.87 0.22 0.60 0.32 0.44 2.79 1.45 -8.15%
P/EPS 25.57 5.36 29.09 13.39 -3.71 102.78 4.63 32.91%
EY 3.91 18.67 3.44 7.47 -26.98 0.97 21.62 -24.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.38 1.41 0.81 0.53 0.77 0.76 1.27%

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