[Y&G] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 37.21%
YoY- 97.35%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 76,963 116,428 165,626 109,403 109,880 158,926 52,420 6.60%
PBT 9,827 25,947 38,743 20,545 10,337 8,403 8,037 3.40%
Tax -4,933 -7,485 -9,623 -4,948 -2,406 -3,513 -1,376 23.68%
NP 4,894 18,462 29,120 15,597 7,931 4,890 6,661 -5.00%
-
NP to SH 4,852 18,431 28,906 15,733 7,972 4,902 6,674 -5.17%
-
Tax Rate 50.20% 28.85% 24.84% 24.08% 23.28% 41.81% 17.12% -
Total Cost 72,069 97,966 136,506 93,806 101,949 154,036 45,759 7.85%
-
Net Worth 279,138 273,273 263,187 237,634 176,949 169,365 50,905 32.75%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 9,973 9,969 9,210 - - - -
Div Payout % - 54.11% 34.49% 58.54% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 279,138 273,273 263,187 237,634 176,949 169,365 50,905 32.75%
NOSH 199,384 199,384 199,384 199,384 153,869 153,968 48,023 26.74%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.36% 15.86% 17.58% 14.26% 7.22% 3.08% 12.71% -
ROE 1.74% 6.74% 10.98% 6.62% 4.51% 2.89% 13.11% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 38.60 58.37 83.07 59.39 71.41 103.22 109.15 -15.89%
EPS 2.43 9.24 14.50 9.74 5.18 3.19 8.70 -19.13%
DPS 0.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.32 1.29 1.15 1.10 1.06 4.74%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 35.23 53.29 75.81 50.07 50.29 72.74 23.99 6.60%
EPS 2.22 8.44 13.23 7.20 3.65 2.24 3.05 -5.15%
DPS 0.00 4.56 4.56 4.22 0.00 0.00 0.00 -
NAPS 1.2776 1.2508 1.2046 1.0877 0.8099 0.7752 0.233 32.75%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.00 1.11 1.21 0.90 0.845 0.89 0.75 -
P/RPS 2.59 1.90 1.46 1.52 1.18 0.86 0.69 24.63%
P/EPS 41.09 12.01 8.35 10.54 16.31 27.95 5.40 40.20%
EY 2.43 8.32 11.98 9.49 6.13 3.58 18.53 -28.70%
DY 0.00 4.50 4.13 5.56 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.92 0.70 0.73 0.81 0.71 0.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 17/02/15 27/02/14 28/02/13 27/02/12 -
Price 0.95 0.96 1.19 1.00 0.925 0.89 0.68 -
P/RPS 2.46 1.64 1.43 1.68 1.30 0.86 0.62 25.79%
P/EPS 39.04 10.39 8.21 11.71 17.85 27.95 4.89 41.32%
EY 2.56 9.63 12.18 8.54 5.60 3.58 20.44 -29.24%
DY 0.00 5.21 4.20 5.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.90 0.78 0.80 0.81 0.64 1.01%

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