[Y&G] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 249.51%
YoY- 403.74%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 66,752 93,540 85,224 364,440 92,040 108,220 132,644 -10.80%
PBT 10,008 8,696 16,196 76,672 15,024 9,744 9,900 0.18%
Tax -3,964 -4,508 -5,236 -20,764 -4,108 -3,236 -2,792 6.01%
NP 6,044 4,188 10,960 55,908 10,916 6,508 7,108 -2.66%
-
NP to SH 6,032 4,080 10,956 54,988 10,916 6,508 7,108 -2.69%
-
Tax Rate 39.61% 51.84% 32.33% 27.08% 27.34% 33.21% 28.20% -
Total Cost 60,708 89,352 74,264 308,532 81,124 101,712 125,536 -11.39%
-
Net Worth 279,138 275,150 269,168 259,199 180,026 170,794 166,883 8.94%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 39,876 39,876 - - - -
Div Payout % - - 363.97% 72.52% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 279,138 275,150 269,168 259,199 180,026 170,794 166,883 8.94%
NOSH 199,384 199,384 199,384 199,384 153,869 153,869 154,521 4.33%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.05% 4.48% 12.86% 15.34% 11.86% 6.01% 5.36% -
ROE 2.16% 1.48% 4.07% 21.21% 6.06% 3.81% 4.26% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 33.48 46.91 42.74 182.78 59.82 70.33 85.84 -14.51%
EPS 3.04 2.04 5.48 27.56 7.08 4.24 4.60 -6.66%
DPS 0.00 0.00 20.00 20.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.35 1.30 1.17 1.11 1.08 4.41%
Adjusted Per Share Value based on latest NOSH - 199,384
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 30.46 42.68 38.89 166.30 42.00 49.38 60.53 -10.81%
EPS 2.75 1.86 5.00 25.09 4.98 2.97 3.24 -2.69%
DPS 0.00 0.00 18.20 18.20 0.00 0.00 0.00 -
NAPS 1.2737 1.2555 1.2282 1.1827 0.8215 0.7793 0.7615 8.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.96 1.10 1.14 0.90 0.81 0.42 0.70 -
P/RPS 2.87 2.34 2.67 0.49 1.35 0.60 0.82 23.20%
P/EPS 31.73 53.76 20.75 3.26 11.42 9.93 15.22 13.01%
EY 3.15 1.86 4.82 30.64 8.76 10.07 6.57 -11.52%
DY 0.00 0.00 17.54 22.22 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.84 0.69 0.69 0.38 0.65 0.99%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 18/05/18 12/05/17 25/05/16 28/05/15 23/05/14 29/05/13 28/05/12 -
Price 0.95 1.02 1.00 0.78 0.81 0.50 0.63 -
P/RPS 2.84 2.17 2.34 0.43 1.35 0.71 0.73 25.39%
P/EPS 31.40 49.85 18.20 2.83 11.42 11.82 13.70 14.81%
EY 3.18 2.01 5.49 35.36 8.76 8.46 7.30 -12.92%
DY 0.00 0.00 20.00 25.64 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.74 0.60 0.69 0.45 0.58 2.68%

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