[Y&G] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 6.5%
YoY- 892.74%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 364,440 92,040 108,220 132,644 24,740 59,308 32,948 49.24%
PBT 76,672 15,024 9,744 9,900 1,256 7,668 896 109.84%
Tax -20,764 -4,108 -3,236 -2,792 -540 -2,400 -1,560 53.91%
NP 55,908 10,916 6,508 7,108 716 5,268 -664 -
-
NP to SH 54,988 10,916 6,508 7,108 716 5,268 -664 -
-
Tax Rate 27.08% 27.34% 33.21% 28.20% 42.99% 31.30% 174.11% -
Total Cost 308,532 81,124 101,712 125,536 24,024 54,040 33,612 44.67%
-
Net Worth 259,199 180,026 170,794 166,883 16,365 16,845 14,587 61.50%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 39,876 - - - - - - -
Div Payout % 72.52% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 259,199 180,026 170,794 166,883 16,365 16,845 14,587 61.50%
NOSH 199,384 153,869 153,869 154,521 51,142 51,046 50,303 25.78%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.34% 11.86% 6.01% 5.36% 2.89% 8.88% -2.02% -
ROE 21.21% 6.06% 3.81% 4.26% 4.38% 31.27% -4.55% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 182.78 59.82 70.33 85.84 48.37 116.18 65.50 18.64%
EPS 27.56 7.08 4.24 4.60 1.40 10.32 -1.32 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.17 1.11 1.08 0.32 0.33 0.29 28.39%
Adjusted Per Share Value based on latest NOSH - 154,521
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 166.30 42.00 49.38 60.53 11.29 27.06 15.03 49.24%
EPS 25.09 4.98 2.97 3.24 0.33 2.40 -0.30 -
DPS 18.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1827 0.8215 0.7793 0.7615 0.0747 0.0769 0.0666 61.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.90 0.81 0.42 0.70 0.15 0.35 0.10 -
P/RPS 0.49 1.35 0.60 0.82 0.31 0.30 0.15 21.79%
P/EPS 3.26 11.42 9.93 15.22 10.71 3.39 -7.58 -
EY 30.64 8.76 10.07 6.57 9.33 29.49 -13.20 -
DY 22.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.38 0.65 0.47 1.06 0.34 12.51%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 23/05/14 29/05/13 28/05/12 24/05/11 25/05/10 21/04/09 -
Price 0.78 0.81 0.50 0.63 0.20 0.21 0.11 -
P/RPS 0.43 1.35 0.71 0.73 0.41 0.18 0.17 16.71%
P/EPS 2.83 11.42 11.82 13.70 14.29 2.03 -8.33 -
EY 35.36 8.76 8.46 7.30 7.00 49.14 -12.00 -
DY 25.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.45 0.58 0.63 0.64 0.38 7.90%

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