[YFG] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 35.04%
YoY- 39.81%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 136,820 100,308 55,852 63,208 62,788 78,116 139,340 -0.30%
PBT 4,104 1,796 736 -2,836 -4,712 -2,156 10,012 -13.80%
Tax -1,044 0 0 0 0 0 -1,312 -3.73%
NP 3,060 1,796 736 -2,836 -4,712 -2,156 8,700 -15.96%
-
NP to SH 3,060 1,796 736 -2,836 -4,712 -2,156 8,040 -14.85%
-
Tax Rate 25.44% 0.00% 0.00% - - - 13.10% -
Total Cost 133,760 98,512 55,116 66,044 67,500 80,272 130,640 0.39%
-
Net Worth 38,132 36,112 32,997 22,312 24,656 22,928 25,326 7.05%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 38,132 36,112 32,997 22,312 24,656 22,928 25,326 7.05%
NOSH 588,461 641,428 613,333 417,058 406,206 414,615 402,000 6.55%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.24% 1.79% 1.32% -4.49% -7.50% -2.76% 6.24% -
ROE 8.02% 4.97% 2.23% -12.71% -19.11% -9.40% 31.75% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.25 15.64 9.11 15.16 15.46 18.84 34.66 -6.43%
EPS 0.52 0.28 0.12 -0.68 -1.16 -0.52 2.00 -20.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.0563 0.0538 0.0535 0.0607 0.0553 0.063 0.47%
Adjusted Per Share Value based on latest NOSH - 417,058
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 22.46 16.47 9.17 10.38 10.31 12.83 22.88 -0.30%
EPS 0.50 0.29 0.12 -0.47 -0.77 -0.35 1.32 -14.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0593 0.0542 0.0366 0.0405 0.0376 0.0416 7.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.13 0.12 0.14 0.12 0.09 0.07 0.12 -
P/RPS 0.56 0.77 1.54 0.79 0.58 0.37 0.35 8.14%
P/EPS 25.00 42.86 116.67 -17.65 -7.76 -13.46 6.00 26.82%
EY 4.00 2.33 0.86 -5.67 -12.89 -7.43 16.67 -21.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.13 2.60 2.24 1.48 1.27 1.90 0.94%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/10/13 24/10/12 31/10/11 22/11/10 25/11/09 26/11/08 28/11/07 -
Price 0.13 0.12 0.14 0.14 0.08 0.08 0.11 -
P/RPS 0.56 0.77 1.54 0.92 0.52 0.42 0.32 9.76%
P/EPS 25.00 42.86 116.67 -20.59 -6.90 -15.38 5.50 28.67%
EY 4.00 2.33 0.86 -4.86 -14.50 -6.50 18.18 -22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.13 2.60 2.62 1.32 1.45 1.75 2.33%

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