[Y&G] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 62.58%
YoY- 654.31%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 128,538 45,184 54,243 78,936 12,816 21,567 16,774 40.38%
PBT 28,889 7,406 3,953 5,467 659 2,162 909 77.92%
Tax -7,352 -2,105 -1,277 -2,578 -276 -750 -662 49.34%
NP 21,537 5,301 2,676 2,889 383 1,412 247 110.50%
-
NP to SH 21,321 5,351 2,676 2,889 383 1,412 247 110.15%
-
Tax Rate 25.45% 28.42% 32.30% 47.16% 41.88% 34.69% 72.83% -
Total Cost 107,001 39,883 51,567 76,047 12,433 20,155 16,527 36.50%
-
Net Worth 257,288 181,565 170,794 165,963 16,341 17,331 15,437 59.79%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 19,944 - - - - - - -
Div Payout % 93.55% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 257,288 181,565 170,794 165,963 16,341 17,331 15,437 59.79%
NOSH 199,448 153,869 153,869 153,670 51,066 50,974 51,458 25.31%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 16.76% 11.73% 4.93% 3.66% 2.99% 6.55% 1.47% -
ROE 8.29% 2.95% 1.57% 1.74% 2.34% 8.15% 1.60% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 64.45 29.37 35.25 51.37 25.10 42.31 32.60 12.02%
EPS 10.69 3.48 1.74 1.88 0.75 2.77 0.48 67.69%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.18 1.11 1.08 0.32 0.34 0.30 27.50%
Adjusted Per Share Value based on latest NOSH - 154,444
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 58.83 20.68 24.83 36.13 5.87 9.87 7.68 40.38%
EPS 9.76 2.45 1.22 1.32 0.18 0.65 0.11 111.11%
DPS 9.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1776 0.831 0.7817 0.7596 0.0748 0.0793 0.0707 59.77%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.50 0.83 0.77 0.58 0.19 0.30 0.20 -
P/RPS 2.33 2.83 2.18 1.13 0.76 0.71 0.61 25.01%
P/EPS 14.03 23.87 44.27 30.85 25.33 10.83 41.67 -16.58%
EY 7.13 4.19 2.26 3.24 3.95 9.23 2.40 19.88%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.70 0.69 0.54 0.59 0.88 0.67 9.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 18/08/14 20/08/13 17/08/12 19/08/11 25/08/10 17/08/09 -
Price 1.48 0.79 0.605 0.43 0.145 0.17 0.20 -
P/RPS 2.30 2.69 1.72 0.84 0.58 0.40 0.61 24.74%
P/EPS 13.84 22.72 34.79 22.87 19.33 6.14 41.67 -16.77%
EY 7.22 4.40 2.87 4.37 5.17 16.29 2.40 20.13%
DY 6.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.67 0.55 0.40 0.45 0.50 0.67 9.41%

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