[YONGTAI] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 653.23%
YoY- -7.92%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 50,356 67,989 7,073 19,421 32,641 30,729 36,823 5.35%
PBT -11,065 10,425 2,963 2,248 2,680 -1,158 113 -
Tax -74 -3,202 -102 -1,562 -1,935 -89 -157 -11.77%
NP -11,139 7,223 2,861 686 745 -1,247 -44 151.41%
-
NP to SH -11,139 7,223 2,861 686 745 -1,246 -35 161.17%
-
Tax Rate - 30.71% 3.44% 69.48% 72.20% - 138.94% -
Total Cost 61,495 60,766 4,212 18,735 31,896 31,976 36,867 8.89%
-
Net Worth 543,921 514,888 155,248 84,553 16,422 22,436 30,333 61.74%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 543,921 514,888 155,248 84,553 16,422 22,436 30,333 61.74%
NOSH 485,643 480,638 221,782 159,534 40,053 40,064 38,888 52.28%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -22.12% 10.62% 40.45% 3.53% 2.28% -4.06% -0.12% -
ROE -2.05% 1.40% 1.84% 0.81% 4.54% -5.55% -0.12% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.37 15.05 3.19 12.17 81.49 76.70 94.69 -30.81%
EPS -2.29 1.63 1.29 0.43 1.86 -3.11 -0.09 71.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 0.70 0.53 0.41 0.56 0.78 6.21%
Adjusted Per Share Value based on latest NOSH - 158,823
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.75 15.86 1.65 4.53 7.61 7.17 8.59 5.35%
EPS -2.60 1.68 0.67 0.16 0.17 -0.29 -0.01 152.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2687 1.201 0.3621 0.1972 0.0383 0.0523 0.0708 61.73%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.365 1.52 1.26 0.745 0.75 0.90 0.38 -
P/RPS 3.52 10.10 39.51 6.12 0.92 1.17 0.40 43.66%
P/EPS -15.91 95.05 97.67 173.26 40.32 -28.94 -422.22 -42.08%
EY -6.28 1.05 1.02 0.58 2.48 -3.46 -0.24 72.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.33 1.80 1.41 1.83 1.61 0.49 -6.37%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 28/02/18 27/02/17 22/02/16 16/02/15 27/02/14 26/02/13 -
Price 0.355 1.57 1.43 0.81 0.63 0.885 0.36 -
P/RPS 3.42 10.43 44.84 6.65 0.77 1.15 0.38 44.20%
P/EPS -15.48 98.17 110.85 188.37 33.87 -28.46 -400.00 -41.82%
EY -6.46 1.02 0.90 0.53 2.95 -3.51 -0.25 71.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 1.38 2.04 1.53 1.54 1.58 0.46 -5.86%

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