[YONGTAI] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -83.5%
YoY- 159.79%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 135,978 14,146 38,842 65,282 61,458 73,646 71,340 11.33%
PBT 20,850 5,926 4,496 5,360 -2,316 226 -2,958 -
Tax -6,404 -204 -3,124 -3,870 -178 -314 1,036 -
NP 14,446 5,722 1,372 1,490 -2,494 -88 -1,922 -
-
NP to SH 14,446 5,722 1,372 1,490 -2,492 -70 -2,510 -
-
Tax Rate 30.71% 3.44% 69.48% 72.20% - 138.94% - -
Total Cost 121,532 8,424 37,470 63,792 63,952 73,734 73,262 8.79%
-
Net Worth 514,888 155,248 84,553 16,422 22,436 30,333 46,110 49.44%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 514,888 155,248 84,553 16,422 22,436 30,333 46,110 49.44%
NOSH 480,638 221,782 159,534 40,053 40,064 38,888 40,095 51.22%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.62% 40.45% 3.53% 2.28% -4.06% -0.12% -2.69% -
ROE 2.81% 3.69% 1.62% 9.07% -11.11% -0.23% -5.44% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 30.11 6.38 24.35 162.99 153.40 189.38 177.92 -25.60%
EPS 3.26 2.58 0.86 3.72 -6.22 -0.18 -6.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.70 0.53 0.41 0.56 0.78 1.15 -0.14%
Adjusted Per Share Value based on latest NOSH - 40,132
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 31.72 3.30 9.06 15.23 14.33 17.18 16.64 11.34%
EPS 3.37 1.33 0.32 0.35 -0.58 -0.02 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2009 0.3621 0.1972 0.0383 0.0523 0.0708 0.1075 49.45%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.52 1.26 0.745 0.75 0.90 0.38 0.28 -
P/RPS 5.05 19.75 3.06 0.46 0.59 0.20 0.16 77.67%
P/EPS 47.52 48.84 86.63 20.16 -14.47 -211.11 -4.47 -
EY 2.10 2.05 1.15 4.96 -6.91 -0.47 -22.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.80 1.41 1.83 1.61 0.49 0.24 32.99%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 22/02/16 16/02/15 27/02/14 26/02/13 28/02/12 -
Price 1.57 1.43 0.81 0.63 0.885 0.36 0.28 -
P/RPS 5.21 22.42 3.33 0.39 0.58 0.19 0.16 78.60%
P/EPS 49.09 55.43 94.19 16.94 -14.23 -200.00 -4.47 -
EY 2.04 1.80 1.06 5.90 -7.03 -0.50 -22.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.04 1.53 1.54 1.58 0.46 0.24 33.81%

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