[Y&G] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 169.06%
YoY- 20.1%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 36,394 14,347 14,629 13,698 24,038 33,789 8,403 27.64%
PBT 8,912 1,641 1,602 6,507 5,847 6,906 940 45.43%
Tax -4,762 -696 -439 -1,791 -1,935 -2,268 555 -
NP 4,150 945 1,163 4,716 3,912 4,638 1,495 18.53%
-
NP to SH 4,142 934 1,154 4,679 3,896 4,620 1,507 18.33%
-
Tax Rate 53.43% 42.41% 27.40% 27.52% 33.09% 32.84% -59.04% -
Total Cost 32,244 13,402 13,466 8,982 20,126 29,151 6,908 29.24%
-
Net Worth 301,500 294,945 279,967 289,107 279,138 272,818 263,187 2.28%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - 9,956 - -
Div Payout % - - - - - 215.52% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 301,500 294,945 279,967 289,107 279,138 272,818 263,187 2.28%
NOSH 218,478 218,478 218,478 199,384 199,384 199,384 199,384 1.53%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.40% 6.59% 7.95% 34.43% 16.27% 13.73% 17.79% -
ROE 1.37% 0.32% 0.41% 1.62% 1.40% 1.69% 0.57% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 16.66 6.57 7.00 6.87 12.06 16.97 4.21 25.74%
EPS 1.90 0.43 0.53 2.35 1.95 2.32 0.76 16.48%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.38 1.35 1.34 1.45 1.40 1.37 1.32 0.74%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 16.66 6.57 6.70 6.27 11.00 15.47 3.85 27.62%
EPS 1.90 0.43 0.53 2.14 1.78 2.11 0.69 18.37%
DPS 0.00 0.00 0.00 0.00 0.00 4.56 0.00 -
NAPS 1.38 1.35 1.2814 1.3233 1.2776 1.2487 1.2046 2.28%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.28 0.56 0.75 0.93 1.00 1.11 1.21 -
P/RPS 7.68 8.53 10.71 13.54 8.29 6.54 28.71 -19.71%
P/EPS 67.52 130.99 135.79 39.63 51.18 47.84 160.09 -13.38%
EY 1.48 0.76 0.74 2.52 1.95 2.09 0.62 15.59%
DY 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
P/NAPS 0.93 0.41 0.56 0.64 0.71 0.81 0.92 0.18%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 30/03/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 1.04 0.60 0.795 0.91 0.95 0.96 1.19 -
P/RPS 6.24 9.14 11.35 13.25 7.88 5.66 28.24 -22.22%
P/EPS 54.86 140.35 143.93 38.78 48.62 41.38 157.44 -16.10%
EY 1.82 0.71 0.69 2.58 2.06 2.42 0.64 19.00%
DY 0.00 0.00 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 0.75 0.44 0.59 0.63 0.68 0.70 0.90 -2.99%

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