[Y&G] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 16.48%
YoY- -44.97%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 91,042 197,520 92,700 127,666 148,979 30,261 43,319 13.16%
PBT 19,884 46,741 14,617 8,678 13,983 1,126 1,843 48.59%
Tax -4,591 -12,026 -2,764 -3,200 -4,017 -544 -1,230 24.52%
NP 15,293 34,715 11,853 5,478 9,966 582 613 70.85%
-
NP to SH 15,511 34,556 11,987 5,491 9,979 576 613 71.25%
-
Tax Rate 23.09% 25.73% 18.91% 36.87% 28.73% 48.31% 66.74% -
Total Cost 75,749 162,805 80,847 122,188 139,013 29,679 42,706 10.01%
-
Net Worth 279,138 263,187 184,642 173,871 166,740 16,896 16,318 60.44%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 19,179 - - - - - -
Div Payout % - 55.50% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 279,138 263,187 184,642 173,871 166,740 16,896 16,318 60.44%
NOSH 199,384 199,384 153,869 153,869 152,972 51,200 50,993 25.48%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.80% 17.58% 12.79% 4.29% 6.69% 1.92% 1.42% -
ROE 5.56% 13.13% 6.49% 3.16% 5.98% 3.41% 3.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.66 99.06 60.25 82.97 97.39 59.10 84.95 -9.82%
EPS 7.78 17.33 7.79 3.57 6.52 1.13 1.20 36.51%
DPS 0.00 9.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.32 1.20 1.13 1.09 0.33 0.32 27.85%
Adjusted Per Share Value based on latest NOSH - 153,869
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 41.54 90.13 42.30 58.25 67.98 13.81 19.77 13.16%
EPS 7.08 15.77 5.47 2.51 4.55 0.26 0.28 71.23%
DPS 0.00 8.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2737 1.2009 0.8425 0.7934 0.7608 0.0771 0.0745 60.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.94 1.44 0.83 0.64 0.60 0.16 0.15 -
P/RPS 2.06 1.45 1.38 0.77 0.62 0.27 0.18 50.06%
P/EPS 12.08 8.31 10.65 17.93 9.20 14.22 12.48 -0.54%
EY 8.28 12.04 9.39 5.58 10.87 7.03 8.01 0.55%
DY 0.00 6.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.09 0.69 0.57 0.55 0.48 0.47 6.08%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 25/11/15 28/11/14 25/11/13 19/11/12 27/10/11 18/11/10 -
Price 1.00 1.20 0.90 0.805 0.89 0.125 0.45 -
P/RPS 2.19 1.21 1.49 0.97 0.91 0.21 0.53 26.64%
P/EPS 12.85 6.92 11.55 22.56 13.64 11.11 37.43 -16.30%
EY 7.78 14.44 8.66 4.43 7.33 9.00 2.67 19.49%
DY 0.00 8.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.91 0.75 0.71 0.82 0.38 1.41 -10.79%

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