[Y&G] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.62%
YoY- 1632.47%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 197,520 92,700 127,666 148,979 30,261 43,319 40,871 30.01%
PBT 46,741 14,617 8,678 13,983 1,126 1,843 991 90.02%
Tax -12,026 -2,764 -3,200 -4,017 -544 -1,230 -1,770 37.60%
NP 34,715 11,853 5,478 9,966 582 613 -779 -
-
NP to SH 34,556 11,987 5,491 9,979 576 613 -776 -
-
Tax Rate 25.73% 18.91% 36.87% 28.73% 48.31% 66.74% 178.61% -
Total Cost 162,805 80,847 122,188 139,013 29,679 42,706 41,650 25.49%
-
Net Worth 263,187 184,642 173,871 166,740 16,896 16,318 15,840 59.70%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 19,179 - - - - - - -
Div Payout % 55.50% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 263,187 184,642 173,871 166,740 16,896 16,318 15,840 59.70%
NOSH 199,384 153,869 153,869 152,972 51,200 50,993 51,098 25.45%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.58% 12.79% 4.29% 6.69% 1.92% 1.42% -1.91% -
ROE 13.13% 6.49% 3.16% 5.98% 3.41% 3.76% -4.90% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 99.06 60.25 82.97 97.39 59.10 84.95 79.98 3.62%
EPS 17.33 7.79 3.57 6.52 1.13 1.20 -1.52 -
DPS 9.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.20 1.13 1.09 0.33 0.32 0.31 27.29%
Adjusted Per Share Value based on latest NOSH - 152,972
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 90.41 42.43 58.43 68.19 13.85 19.83 18.71 30.00%
EPS 15.82 5.49 2.51 4.57 0.26 0.28 -0.36 -
DPS 8.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2046 0.8451 0.7958 0.7632 0.0773 0.0747 0.0725 59.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.44 0.83 0.64 0.60 0.16 0.15 0.25 -
P/RPS 1.45 1.38 0.77 0.62 0.27 0.18 0.31 29.30%
P/EPS 8.31 10.65 17.93 9.20 14.22 12.48 -16.46 -
EY 12.04 9.39 5.58 10.87 7.03 8.01 -6.07 -
DY 6.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.69 0.57 0.55 0.48 0.47 0.81 5.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 28/11/14 25/11/13 19/11/12 27/10/11 18/11/10 20/11/09 -
Price 1.20 0.90 0.805 0.89 0.125 0.45 0.25 -
P/RPS 1.21 1.49 0.97 0.91 0.21 0.53 0.31 25.46%
P/EPS 6.92 11.55 22.56 13.64 11.11 37.43 -16.46 -
EY 14.44 8.66 4.43 7.33 9.00 2.67 -6.07 -
DY 8.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.75 0.71 0.82 0.38 1.41 0.81 1.95%

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