[YONGTAI] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -131.53%
YoY- 97.21%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 19,421 32,641 30,729 36,823 35,670 31,683 93,142 -22.98%
PBT 2,248 2,680 -1,158 113 -1,479 -412 319 38.44%
Tax -1,562 -1,935 -89 -157 518 1,284 -100 58.07%
NP 686 745 -1,247 -44 -961 872 219 20.95%
-
NP to SH 686 745 -1,246 -35 -1,255 35 -526 -
-
Tax Rate 69.48% 72.20% - 138.94% - - 31.35% -
Total Cost 18,735 31,896 31,976 36,867 36,631 30,811 92,923 -23.41%
-
Net Worth 84,553 16,422 22,436 30,333 46,110 44,333 48,986 9.51%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 84,553 16,422 22,436 30,333 46,110 44,333 48,986 9.51%
NOSH 159,534 40,053 40,064 38,888 40,095 38,888 40,152 25.83%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.53% 2.28% -4.06% -0.12% -2.69% 2.75% 0.24% -
ROE 0.81% 4.54% -5.55% -0.12% -2.72% 0.08% -1.07% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.17 81.49 76.70 94.69 88.96 81.47 231.97 -38.80%
EPS 0.43 1.86 -3.11 -0.09 -3.13 0.09 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.41 0.56 0.78 1.15 1.14 1.22 -12.96%
Adjusted Per Share Value based on latest NOSH - 40,555
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.53 7.61 7.17 8.59 8.32 7.39 21.73 -22.98%
EPS 0.16 0.17 -0.29 -0.01 -0.29 0.01 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1972 0.0383 0.0523 0.0708 0.1076 0.1034 0.1143 9.51%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.745 0.75 0.90 0.38 0.28 0.18 0.23 -
P/RPS 6.12 0.92 1.17 0.40 0.31 0.22 0.10 98.45%
P/EPS 173.26 40.32 -28.94 -422.22 -8.95 200.00 -17.56 -
EY 0.58 2.48 -3.46 -0.24 -11.18 0.50 -5.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.83 1.61 0.49 0.24 0.16 0.19 39.64%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 16/02/15 27/02/14 26/02/13 28/02/12 25/02/11 24/02/10 -
Price 0.81 0.63 0.885 0.36 0.28 0.25 0.25 -
P/RPS 6.65 0.77 1.15 0.38 0.31 0.31 0.11 98.04%
P/EPS 188.37 33.87 -28.46 -400.00 -8.95 277.78 -19.08 -
EY 0.53 2.95 -3.51 -0.25 -11.18 0.36 -5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.54 1.58 0.46 0.24 0.22 0.20 40.34%

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