[YONGTAI] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 62.94%
YoY- 58.97%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 79,400 67,548 180,776 160,616 170,524 186,468 165,784 -11.53%
PBT 1,156 -3,664 1,340 -144 -2,724 4,096 -1,916 -
Tax -740 1,440 -296 -532 -704 -616 -260 19.02%
NP 416 -2,224 1,044 -676 -3,428 3,480 -2,176 -
-
NP to SH 444 -2,996 -496 -1,904 -4,640 1,692 -2,576 -
-
Tax Rate 64.01% - 22.09% - - 15.04% - -
Total Cost 78,984 69,772 179,732 161,292 173,952 182,988 167,960 -11.80%
-
Net Worth 30,921 46,462 44,799 48,799 50,173 51,565 49,999 -7.69%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 30,921 46,462 44,799 48,799 50,173 51,565 49,999 -7.69%
NOSH 39,642 40,053 39,999 39,999 40,138 40,285 39,999 -0.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.52% -3.29% 0.58% -0.42% -2.01% 1.87% -1.31% -
ROE 1.44% -6.45% -1.11% -3.90% -9.25% 3.28% -5.15% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 200.29 168.64 451.94 401.54 424.84 462.86 414.46 -11.40%
EPS 1.12 -7.48 -1.24 -4.76 -11.56 4.20 -6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.16 1.12 1.22 1.25 1.28 1.25 -7.55%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.52 15.76 42.17 37.46 39.78 43.49 38.67 -11.53%
EPS 0.10 -0.70 -0.12 -0.44 -1.08 0.39 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.1084 0.1045 0.1138 0.117 0.1203 0.1166 -7.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.34 0.25 0.23 0.30 0.30 0.31 0.36 -
P/RPS 0.17 0.15 0.05 0.07 0.07 0.07 0.09 11.17%
P/EPS 30.36 -3.34 -18.55 -6.30 -2.60 7.38 -5.59 -
EY 3.29 -29.92 -5.39 -15.87 -38.53 13.55 -17.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.22 0.21 0.25 0.24 0.24 0.29 7.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 29/11/10 25/11/09 27/11/08 28/11/07 29/11/06 -
Price 0.38 0.29 0.21 0.23 0.25 0.29 0.41 -
P/RPS 0.19 0.17 0.05 0.06 0.06 0.06 0.10 11.27%
P/EPS 33.93 -3.88 -16.94 -4.83 -2.16 6.90 -6.37 -
EY 2.95 -25.79 -5.90 -20.70 -46.24 14.48 -15.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.25 0.19 0.19 0.20 0.23 0.33 6.80%

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