[Y&G] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 30.4%
YoY- 62.63%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 116,428 165,626 109,403 109,880 158,926 52,420 36,806 21.13%
PBT 25,947 38,743 20,545 10,337 8,403 8,037 1,199 66.85%
Tax -7,485 -9,623 -4,948 -2,406 -3,513 -1,376 -921 41.74%
NP 18,462 29,120 15,597 7,931 4,890 6,661 278 101.10%
-
NP to SH 18,431 28,906 15,733 7,972 4,902 6,674 272 101.78%
-
Tax Rate 28.85% 24.84% 24.08% 23.28% 41.81% 17.12% 76.81% -
Total Cost 97,966 136,506 93,806 101,949 154,036 45,759 36,528 17.85%
-
Net Worth 273,273 263,187 237,634 176,949 169,365 50,905 15,330 61.55%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,973 9,969 9,210 - - - - -
Div Payout % 54.11% 34.49% 58.54% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 273,273 263,187 237,634 176,949 169,365 50,905 15,330 61.55%
NOSH 199,384 199,384 199,384 153,869 153,968 48,023 49,454 26.13%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.86% 17.58% 14.26% 7.22% 3.08% 12.71% 0.76% -
ROE 6.74% 10.98% 6.62% 4.51% 2.89% 13.11% 1.77% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 58.37 83.07 59.39 71.41 103.22 109.15 74.42 -3.96%
EPS 9.24 14.50 9.74 5.18 3.19 8.70 0.55 59.96%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.32 1.29 1.15 1.10 1.06 0.31 28.07%
Adjusted Per Share Value based on latest NOSH - 153,869
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 53.29 75.81 50.07 50.29 72.74 23.99 16.85 21.13%
EPS 8.44 13.23 7.20 3.65 2.24 3.05 0.12 103.03%
DPS 4.56 4.56 4.22 0.00 0.00 0.00 0.00 -
NAPS 1.2508 1.2046 1.0877 0.8099 0.7752 0.233 0.0702 61.54%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.11 1.21 0.90 0.845 0.89 0.75 0.16 -
P/RPS 1.90 1.46 1.52 1.18 0.86 0.69 0.21 44.30%
P/EPS 12.01 8.35 10.54 16.31 27.95 5.40 29.09 -13.69%
EY 8.32 11.98 9.49 6.13 3.58 18.53 3.44 15.84%
DY 4.50 4.13 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 0.70 0.73 0.81 0.71 0.52 7.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 17/02/15 27/02/14 28/02/13 27/02/12 22/02/11 -
Price 0.96 1.19 1.00 0.925 0.89 0.68 0.15 -
P/RPS 1.64 1.43 1.68 1.30 0.86 0.62 0.20 41.95%
P/EPS 10.39 8.21 11.71 17.85 27.95 4.89 27.27 -14.84%
EY 9.63 12.18 8.54 5.60 3.58 20.44 3.67 17.42%
DY 5.21 4.20 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 0.78 0.80 0.81 0.64 0.48 6.48%

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