[YFG] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -27.51%
YoY- 3.17%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 55,004 56,140 167,408 100,472 67,352 65,336 84,294 -6.60%
PBT -1,924 2,280 3,848 1,302 1,292 -2,216 -4,348 -12.22%
Tax -60 -334 -972 0 -30 -116 0 -
NP -1,984 1,946 2,876 1,302 1,262 -2,332 -4,348 -11.79%
-
NP to SH -1,984 1,970 2,876 1,302 1,262 -2,332 -4,348 -11.79%
-
Tax Rate - 14.65% 25.26% 0.00% 2.32% - - -
Total Cost 56,988 54,194 164,532 99,170 66,090 67,668 88,642 -6.82%
-
Net Worth -22,170 25,389 39,664 33,556 34,452 21,349 23,591 -
Dividend
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth -22,170 25,389 39,664 33,556 34,452 21,349 23,591 -
NOSH 609,075 585,000 599,166 591,818 630,999 402,068 402,592 6.84%
Ratio Analysis
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.61% 3.47% 1.72% 1.30% 1.87% -3.57% -5.16% -
ROE 0.00% 7.76% 7.25% 3.88% 3.66% -10.92% -18.43% -
Per Share
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.03 9.60 27.94 16.98 10.67 16.25 20.94 -12.58%
EPS 0.32 0.36 0.48 0.22 0.20 -0.58 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0364 0.0434 0.0662 0.0567 0.0546 0.0531 0.0586 -
Adjusted Per Share Value based on latest NOSH - 673,333
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.03 9.22 27.49 16.50 11.06 10.73 13.84 -6.60%
EPS 0.32 0.32 0.47 0.21 0.21 -0.38 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0364 0.0417 0.0651 0.0551 0.0566 0.0351 0.0387 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/16 31/03/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.04 0.105 0.125 0.12 0.16 0.15 0.08 -
P/RPS 0.44 1.09 0.45 0.71 1.50 0.92 0.38 2.37%
P/EPS -12.28 31.18 26.04 54.55 80.00 -25.86 -7.41 8.41%
EY -8.14 3.21 3.84 1.83 1.25 -3.87 -13.50 -7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.42 1.89 2.12 2.93 2.82 1.37 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/04/16 23/09/15 28/01/14 31/01/13 31/01/12 08/02/11 25/02/10 -
Price 0.035 0.035 0.115 0.115 0.17 0.19 0.08 -
P/RPS 0.39 0.36 0.41 0.68 1.59 1.17 0.38 0.41%
P/EPS -10.74 10.39 23.96 52.27 85.00 -32.76 -7.41 6.11%
EY -9.31 9.62 4.17 1.91 1.18 -3.05 -13.50 -5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.81 1.74 2.03 3.11 3.58 1.37 -

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