[Y&G] YoY Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	20,767	13,941	24,272	37,428	22,174	27,188	45,774	-12.33%
YoY %	48.96%	-42.56%	-35.15%	68.79%	-18.44%	-40.60%	-	-
Horiz. %	45.37%	30.46%	53.03%	81.77%	48.44%	59.40%	100.00%	-
PBT	4,702	1,425	5,751	9,937	3,650	1,517	2,991	7.82%
YoY %	229.96%	-75.22%	-42.13%	172.25%	140.61%	-49.28%	-	-
Horiz. %	157.20%	47.64%	192.28%	332.23%	122.03%	50.72%	100.00%	-
Tax	-1,558	-266	-820	-2,377	-1,078	-468	-1,879	-3.07%
YoY %	-485.71%	67.56%	65.50%	-120.50%	-130.34%	75.09%	-	-
Horiz. %	82.92%	14.16%	43.64%	126.50%	57.37%	24.91%	100.00%	-
NP	3,144	1,159	4,931	7,560	2,572	1,049	1,112	18.90%
YoY %	171.27%	-76.50%	-34.78%	193.93%	145.19%	-5.67%	-	-
Horiz. %	282.73%	104.23%	443.44%	679.86%	231.29%	94.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,122	1,155	4,927	7,574	2,622	1,049	1,112	18.76%
YoY %	170.30%	-76.56%	-34.95%	188.86%	149.95%	-5.67%	-	-
Horiz. %	280.76%	103.87%	443.08%	681.12%	235.79%	94.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.13%	18.67%	14.26%	23.92%	29.53%	30.85%	62.82%	-
YoY %	77.45%	30.93%	-40.38%	-19.00%	-4.28%	-50.89%	-	-
Horiz. %	52.74%	29.72%	22.70%	38.08%	47.01%	49.11%	100.00%	-
Total Cost	17,623	12,782	19,341	29,868	19,602	26,139	44,662	-14.35%
YoY %	37.87%	-33.91%	-35.25%	52.37%	-25.01%	-41.47%	-	-
Horiz. %	39.46%	28.62%	43.31%	66.88%	43.89%	58.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	283,125	275,150	273,156	257,205	181,565	170,794	166,799	9.21%
YoY %	2.90%	0.73%	6.20%	41.66%	6.31%	2.40%	-	-
Horiz. %	169.74%	164.96%	163.76%	154.20%	108.85%	102.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	283,125	275,150	273,156	257,205	181,565	170,794	166,799	9.21%
YoY %	2.90%	0.73%	6.20%	41.66%	6.31%	2.40%	-	-
Horiz. %	169.74%	164.96%	163.76%	154.20%	108.85%	102.40%	100.00%	-
NOSH	199,384	199,384	199,384	199,384	153,869	153,869	154,444	4.34%
YoY %	0.00%	0.00%	0.00%	29.58%	0.00%	-0.37%	-	-
Horiz. %	129.10%	129.10%	129.10%	129.10%	99.63%	99.63%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	15.14%	8.31%	20.32%	20.20%	11.60%	3.86%	2.43%	-
YoY %	82.19%	-59.10%	0.59%	74.14%	200.52%	58.85%	-	-
Horiz. %	623.05%	341.98%	836.21%	831.28%	477.37%	158.85%	100.00%	-
ROE	1.10%	0.42%	1.80%	2.94%	1.44%	0.61%	0.67%	-
YoY %	161.90%	-76.67%	-38.78%	104.17%	136.07%	-8.96%	-	-
Horiz. %	164.18%	62.69%	268.66%	438.81%	214.93%	91.04%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	10.42	6.99	12.17	18.77	14.41	17.67	29.64	-15.98%
YoY %	49.07%	-42.56%	-35.16%	30.26%	-18.45%	-40.38%	-	-
Horiz. %	35.16%	23.58%	41.06%	63.33%	48.62%	59.62%	100.00%	-
EPS	1.57	0.58	2.47	3.80	1.70	0.68	0.72	13.86%
YoY %	170.69%	-76.52%	-35.00%	123.53%	150.00%	-5.56%	-	-
Horiz. %	218.06%	80.56%	343.06%	527.78%	236.11%	94.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.42	1.38	1.37	1.29	1.18	1.11	1.08	4.66%
YoY %	2.90%	0.73%	6.20%	9.32%	6.31%	2.78%	-	-
Horiz. %	131.48%	127.78%	126.85%	119.44%	109.26%	102.78%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 199,384
RPS	9.51	6.38	11.11	17.13	10.15	12.44	20.95	-12.32%
YoY %	49.06%	-42.57%	-35.14%	68.77%	-18.41%	-40.62%	-	-
Horiz. %	45.39%	30.45%	53.03%	81.77%	48.45%	59.38%	100.00%	-
EPS	1.43	0.53	2.26	3.47	1.20	0.48	0.51	18.73%
YoY %	169.81%	-76.55%	-34.87%	189.17%	150.00%	-5.88%	-	-
Horiz. %	280.39%	103.92%	443.14%	680.39%	235.29%	94.12%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2959	1.2594	1.2503	1.1773	0.831	0.7817	0.7635	9.21%
YoY %	2.90%	0.73%	6.20%	41.67%	6.31%	2.38%	-	-
Horiz. %	169.73%	164.95%	163.76%	154.20%	108.84%	102.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.955	0.95	1.00	1.50	0.83	0.77	0.58	-
P/RPS	9.17	13.59	8.21	7.99	5.76	4.36	1.96	29.31%
YoY %	-32.52%	65.53%	2.75%	38.72%	32.11%	122.45%	-	-
Horiz. %	467.86%	693.37%	418.88%	407.65%	293.88%	222.45%	100.00%	-
P/EPS	60.99	164.00	40.47	39.49	48.71	112.94	80.56	-4.53%
YoY %	-62.81%	305.24%	2.48%	-18.93%	-56.87%	40.19%	-	-
Horiz. %	75.71%	203.57%	50.24%	49.02%	60.46%	140.19%	100.00%	-
EY	1.64	0.61	2.47	2.53	2.05	0.89	1.24	4.76%
YoY %	168.85%	-75.30%	-2.37%	23.41%	130.34%	-28.23%	-	-
Horiz. %	132.26%	49.19%	199.19%	204.03%	165.32%	71.77%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.69	0.73	1.16	0.70	0.69	0.54	3.65%
YoY %	-2.90%	-5.48%	-37.07%	65.71%	1.45%	27.78%	-	-
Horiz. %	124.07%	127.78%	135.19%	214.81%	129.63%	127.78%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	24/08/18	29/08/17	09/09/16	19/08/15	18/08/14	20/08/13	17/08/12	-
Price	0.93	0.955	0.94	1.48	0.79	0.605	0.43	-
P/RPS	8.93	13.66	7.72	7.88	5.48	3.42	1.45	35.36%
YoY %	-34.63%	76.94%	-2.03%	43.80%	60.23%	135.86%	-	-
Horiz. %	615.86%	942.07%	532.41%	543.45%	377.93%	235.86%	100.00%	-
P/EPS	59.39	164.86	38.04	38.96	46.36	88.74	59.72	-0.09%
YoY %	-63.98%	333.39%	-2.36%	-15.96%	-47.76%	48.59%	-	-
Horiz. %	99.45%	276.05%	63.70%	65.24%	77.63%	148.59%	100.00%	-
EY	1.68	0.61	2.63	2.57	2.16	1.13	1.67	0.09%
YoY %	175.41%	-76.81%	2.33%	18.98%	91.15%	-32.34%	-	-
Horiz. %	100.60%	36.53%	157.49%	153.89%	129.34%	67.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.69	0.69	1.15	0.67	0.55	0.40	8.42%
YoY %	-5.80%	0.00%	-40.00%	71.64%	21.82%	37.50%	-	-
Horiz. %	162.50%	172.50%	172.50%	287.50%	167.50%	137.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos