[YONGTAI] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -106.42%
YoY- -105.49%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 116,592 106,124 16,240 28,988 68,832 52,420 79,400 6.60%
PBT -16,148 16,036 4,084 3,828 12,468 -1,188 1,156 -
Tax -4,748 -5,248 -2,972 -4,324 -3,436 -528 -740 36.29%
NP -20,896 10,788 1,112 -496 9,032 -1,716 416 -
-
NP to SH -20,896 10,788 1,112 -496 9,032 -1,712 444 -
-
Tax Rate - 32.73% 72.77% 112.96% 27.56% - 64.01% -
Total Cost 137,488 95,336 15,128 29,484 59,800 54,136 78,984 9.67%
-
Net Worth 553,634 487,199 88,189 80,599 18,047 23,199 30,921 61.70%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 553,634 487,199 88,189 80,599 18,047 23,199 30,921 61.70%
NOSH 485,643 434,999 160,344 155,000 40,106 39,999 39,642 51.80%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -17.92% 10.17% 6.85% -1.71% 13.12% -3.27% 0.52% -
ROE -3.77% 2.21% 1.26% -0.62% 50.04% -7.38% 1.44% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.01 24.40 10.13 18.70 171.62 131.05 200.29 -29.76%
EPS -4.32 2.48 0.68 -0.32 22.52 -4.28 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.12 0.55 0.52 0.45 0.58 0.78 6.52%
Adjusted Per Share Value based on latest NOSH - 155,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 27.19 24.75 3.79 6.76 16.05 12.23 18.52 6.60%
EPS -4.87 2.52 0.26 -0.12 2.11 -0.40 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2913 1.1364 0.2057 0.188 0.0421 0.0541 0.0721 61.71%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.695 1.63 1.11 0.55 1.08 0.92 0.34 -
P/RPS 2.89 6.68 10.96 2.94 0.63 0.70 0.17 60.31%
P/EPS -16.15 65.73 160.06 -171.88 4.80 -21.50 30.36 -
EY -6.19 1.52 0.62 -0.58 20.85 -4.65 3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.46 2.02 1.06 2.40 1.59 0.44 5.59%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 22/11/17 25/11/16 23/11/15 24/11/14 28/11/13 28/11/12 -
Price 0.525 1.52 1.19 0.775 1.05 0.96 0.38 -
P/RPS 2.19 6.23 11.75 4.14 0.61 0.73 0.19 50.26%
P/EPS -12.20 61.29 171.59 -242.19 4.66 -22.43 33.93 -
EY -8.20 1.63 0.58 -0.41 21.45 -4.46 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.36 2.16 1.49 2.33 1.66 0.49 -1.04%

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