[Y&G] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 39.18%
YoY- 349.27%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 157,223 69,105 86,284 117,544 22,170 28,715 29,508 32.14%
PBT 37,802 11,605 7,326 7,077 1,367 1,440 1,874 64.95%
Tax -10,177 -3,098 -2,741 -3,056 -472 -849 -1,162 43.54%
NP 27,625 8,507 4,585 4,021 895 591 712 83.94%
-
NP to SH 27,423 8,600 4,585 4,021 895 591 712 83.71%
-
Tax Rate 26.92% 26.70% 37.41% 43.18% 34.53% 58.96% 62.01% -
Total Cost 129,598 60,598 81,699 113,523 21,275 28,124 28,796 28.47%
-
Net Worth 263,187 184,642 173,871 167,926 16,877 16,303 15,765 59.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 9,969 - - - - - - -
Div Payout % 36.35% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 263,187 184,642 173,871 167,926 16,877 16,303 15,765 59.83%
NOSH 199,384 153,869 153,869 154,061 51,142 50,948 50,857 25.55%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.57% 12.31% 5.31% 3.42% 4.04% 2.06% 2.41% -
ROE 10.42% 4.66% 2.64% 2.39% 5.30% 3.63% 4.52% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 78.85 44.91 56.08 76.30 43.35 56.36 58.02 5.24%
EPS 13.75 5.59 2.98 2.61 1.75 1.16 1.40 46.31%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.20 1.13 1.09 0.33 0.32 0.31 27.29%
Adjusted Per Share Value based on latest NOSH - 152,972
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 71.96 31.63 39.49 53.80 10.15 13.14 13.51 32.13%
EPS 12.55 3.94 2.10 1.84 0.41 0.27 0.33 83.33%
DPS 4.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2046 0.8451 0.7958 0.7686 0.0772 0.0746 0.0722 59.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.44 0.83 0.64 0.60 0.16 0.15 0.25 -
P/RPS 1.83 1.85 1.14 0.79 0.37 0.27 0.43 27.28%
P/EPS 10.47 14.85 21.48 22.99 9.14 12.93 17.86 -8.51%
EY 9.55 6.73 4.66 4.35 10.94 7.73 5.60 9.29%
DY 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.69 0.57 0.55 0.48 0.47 0.81 5.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 25/11/13 19/11/12 27/10/11 18/11/10 20/11/09 -
Price 1.20 0.90 0.805 0.89 0.125 0.45 0.25 -
P/RPS 1.52 2.00 1.44 1.17 0.29 0.80 0.43 23.41%
P/EPS 8.72 16.10 27.02 34.10 7.14 38.79 17.86 -11.25%
EY 11.46 6.21 3.70 2.93 14.00 2.58 5.60 12.67%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.75 0.71 0.82 0.38 1.41 0.81 1.95%

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