[Y&G] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 55.79%
YoY- 51.44%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 92,140 115,045 156,725 29,560 38,286 39,344 19,749 29.25%
PBT 15,473 9,768 9,436 1,822 1,920 2,498 -1,910 -
Tax -4,130 -3,654 -4,074 -629 -1,132 -1,549 -430 45.77%
NP 11,342 6,113 5,361 1,193 788 949 -2,341 -
-
NP to SH 11,466 6,113 5,361 1,193 788 949 -2,341 -
-
Tax Rate 26.69% 37.41% 43.18% 34.52% 58.96% 62.01% - -
Total Cost 80,797 108,932 151,364 28,366 37,498 38,394 22,090 24.11%
-
Net Worth 184,642 173,871 167,926 16,877 16,303 15,765 16,334 49.78%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 184,642 173,871 167,926 16,877 16,303 15,765 16,334 49.78%
NOSH 153,869 153,869 154,061 51,142 50,948 50,857 51,046 20.17%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.31% 5.31% 3.42% 4.04% 2.06% 2.41% -11.86% -
ROE 6.21% 3.52% 3.19% 7.07% 4.83% 6.02% -14.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 59.88 74.77 101.73 57.80 75.15 77.36 38.69 7.54%
EPS 7.45 3.97 3.48 2.33 1.55 1.87 -4.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.13 1.09 0.33 0.32 0.31 0.32 24.63%
Adjusted Per Share Value based on latest NOSH - 51,200
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.04 52.50 71.51 13.49 17.47 17.95 9.01 29.25%
EPS 5.23 2.79 2.45 0.54 0.36 0.43 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8425 0.7934 0.7663 0.077 0.0744 0.0719 0.0745 49.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.83 0.64 0.60 0.16 0.15 0.25 0.38 -
P/RPS 1.39 0.86 0.59 0.28 0.20 0.32 0.98 5.99%
P/EPS 11.14 16.11 17.24 6.86 9.70 13.39 -8.28 -
EY 8.98 6.21 5.80 14.58 10.31 7.47 -12.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.55 0.48 0.47 0.81 1.19 -8.67%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 25/11/13 19/11/12 27/10/11 18/11/10 20/11/09 26/11/08 -
Price 0.90 0.805 0.89 0.125 0.45 0.25 0.17 -
P/RPS 1.50 1.08 0.87 0.22 0.60 0.32 0.44 22.66%
P/EPS 12.08 20.26 25.57 5.36 29.09 13.39 -3.71 -
EY 8.28 4.94 3.91 18.67 3.44 7.47 -26.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.82 0.38 1.41 0.81 0.53 5.95%

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