[Y&G] YoY TTM Result on 30-Jun-2023 [#2]

Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -5.49%
YoY- -49.0%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 27,456 44,892 88,671 55,184 44,483 56,621 77,093 -15.79%
PBT 2,477 10,406 20,439 8,387 4,190 12,118 13,433 -24.53%
Tax -1,929 -4,038 -7,946 -2,727 -2,414 -4,326 -6,089 -17.42%
NP 548 6,368 12,493 5,660 1,776 7,792 7,344 -35.08%
-
NP to SH 575 6,364 12,479 5,650 1,765 7,760 7,308 -34.51%
-
Tax Rate 77.88% 38.80% 38.88% 32.51% 57.61% 35.70% 45.33% -
Total Cost 26,908 38,524 76,178 49,524 42,707 48,829 69,749 -14.66%
-
Net Worth 316,793 316,793 310,239 297,130 292,760 291,101 283,125 1.88%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 316,793 316,793 310,239 297,130 292,760 291,101 283,125 1.88%
NOSH 218,478 218,478 218,478 218,478 218,478 199,384 199,384 1.53%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.00% 14.19% 14.09% 10.26% 3.99% 13.76% 9.53% -
ROE 0.18% 2.01% 4.02% 1.90% 0.60% 2.67% 2.58% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.57 20.55 40.59 25.26 20.36 28.40 38.67 -17.06%
EPS 0.26 2.91 5.71 2.59 0.81 3.89 3.67 -35.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.42 1.36 1.34 1.46 1.42 0.34%
Adjusted Per Share Value based on latest NOSH - 218,478
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.57 20.55 40.59 25.26 20.36 25.92 35.29 -15.79%
EPS 0.26 2.91 5.71 2.59 0.81 3.55 3.34 -34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.42 1.36 1.34 1.3324 1.2959 1.88%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.69 0.64 0.725 0.815 0.64 0.91 0.955 -
P/RPS 5.49 3.11 1.79 3.23 3.14 3.20 2.47 14.22%
P/EPS 262.17 21.97 12.69 31.52 79.22 23.38 26.06 46.87%
EY 0.38 4.55 7.88 3.17 1.26 4.28 3.84 -31.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.51 0.60 0.48 0.62 0.67 -5.40%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 30/08/22 28/09/21 27/08/20 23/08/19 24/08/18 -
Price 0.56 0.67 0.815 1.21 0.64 0.90 0.93 -
P/RPS 4.46 3.26 2.01 4.79 3.14 3.17 2.41 10.79%
P/EPS 212.78 23.00 14.27 46.79 79.22 23.12 25.37 42.49%
EY 0.47 4.35 7.01 2.14 1.26 4.32 3.94 -29.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.57 0.89 0.48 0.62 0.65 -8.15%

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