[Y&G] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -7.21%
YoY- 349.27%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 209,630 92,140 115,045 156,725 29,560 38,286 39,344 32.14%
PBT 50,402 15,473 9,768 9,436 1,822 1,920 2,498 64.95%
Tax -13,569 -4,130 -3,654 -4,074 -629 -1,132 -1,549 43.55%
NP 36,833 11,342 6,113 5,361 1,193 788 949 83.95%
-
NP to SH 36,564 11,466 6,113 5,361 1,193 788 949 83.72%
-
Tax Rate 26.92% 26.69% 37.41% 43.18% 34.52% 58.96% 62.01% -
Total Cost 172,797 80,797 108,932 151,364 28,366 37,498 38,394 28.47%
-
Net Worth 263,187 184,642 173,871 167,926 16,877 16,303 15,765 59.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 13,292 - - - - - - -
Div Payout % 36.35% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 263,187 184,642 173,871 167,926 16,877 16,303 15,765 59.83%
NOSH 199,384 153,869 153,869 154,061 51,142 50,948 50,857 25.55%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.57% 12.31% 5.31% 3.42% 4.04% 2.06% 2.41% -
ROE 13.89% 6.21% 3.52% 3.19% 7.07% 4.83% 6.02% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 105.14 59.88 74.77 101.73 57.80 75.15 77.36 5.24%
EPS 18.33 7.45 3.97 3.48 2.33 1.55 1.87 46.26%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.20 1.13 1.09 0.33 0.32 0.31 27.29%
Adjusted Per Share Value based on latest NOSH - 152,972
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 95.66 42.04 52.50 71.51 13.49 17.47 17.95 32.14%
EPS 16.68 5.23 2.79 2.45 0.54 0.36 0.43 83.93%
DPS 6.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2009 0.8425 0.7934 0.7663 0.077 0.0744 0.0719 59.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.44 0.83 0.64 0.60 0.16 0.15 0.25 -
P/RPS 1.37 1.39 0.86 0.59 0.28 0.20 0.32 27.41%
P/EPS 7.85 11.14 16.11 17.24 6.86 9.70 13.39 -8.51%
EY 12.74 8.98 6.21 5.80 14.58 10.31 7.47 9.30%
DY 4.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.69 0.57 0.55 0.48 0.47 0.81 5.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 25/11/13 19/11/12 27/10/11 18/11/10 20/11/09 -
Price 1.20 0.90 0.805 0.89 0.125 0.45 0.25 -
P/RPS 1.14 1.50 1.08 0.87 0.22 0.60 0.32 23.57%
P/EPS 6.54 12.08 20.26 25.57 5.36 29.09 13.39 -11.25%
EY 15.28 8.28 4.94 3.91 18.67 3.44 7.47 12.66%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.75 0.71 0.82 0.38 1.41 0.81 1.95%

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