[Y&G] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 163.24%
YoY- -86.41%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 92,040 108,220 132,644 24,740 59,308 32,948 2,568 81.52%
PBT 15,024 9,744 9,900 1,256 7,668 896 -596 -
Tax -4,108 -3,236 -2,792 -540 -2,400 -1,560 0 -
NP 10,916 6,508 7,108 716 5,268 -664 -596 -
-
NP to SH 10,916 6,508 7,108 716 5,268 -664 -596 -
-
Tax Rate 27.34% 33.21% 28.20% 42.99% 31.30% 174.11% - -
Total Cost 81,124 101,712 125,536 24,024 54,040 33,612 3,164 71.67%
-
Net Worth 180,026 170,794 166,883 16,365 16,845 14,587 18,496 46.09%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 180,026 170,794 166,883 16,365 16,845 14,587 18,496 46.09%
NOSH 153,869 153,869 154,521 51,142 51,046 50,303 51,379 20.04%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.86% 6.01% 5.36% 2.89% 8.88% -2.02% -23.21% -
ROE 6.06% 3.81% 4.26% 4.38% 31.27% -4.55% -3.22% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 59.82 70.33 85.84 48.37 116.18 65.50 5.00 51.20%
EPS 7.08 4.24 4.60 1.40 10.32 -1.32 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.11 1.08 0.32 0.33 0.29 0.36 21.69%
Adjusted Per Share Value based on latest NOSH - 51,142
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 42.00 49.38 60.53 11.29 27.06 15.03 1.17 81.57%
EPS 4.98 2.97 3.24 0.33 2.40 -0.30 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8215 0.7793 0.7615 0.0747 0.0769 0.0666 0.0844 46.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.81 0.42 0.70 0.15 0.35 0.10 0.20 -
P/RPS 1.35 0.60 0.82 0.31 0.30 0.15 4.00 -16.55%
P/EPS 11.42 9.93 15.22 10.71 3.39 -7.58 -17.24 -
EY 8.76 10.07 6.57 9.33 29.49 -13.20 -5.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.38 0.65 0.47 1.06 0.34 0.56 3.53%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 29/05/13 28/05/12 24/05/11 25/05/10 21/04/09 23/04/08 -
Price 0.81 0.50 0.63 0.20 0.21 0.11 0.40 -
P/RPS 1.35 0.71 0.73 0.41 0.18 0.17 8.00 -25.65%
P/EPS 11.42 11.82 13.70 14.29 2.03 -8.33 -34.48 -
EY 8.76 8.46 7.30 7.00 49.14 -12.00 -2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.45 0.58 0.63 0.64 0.38 1.11 -7.61%

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