[Y&G] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.59%
YoY- 118.3%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 86,715 91,042 197,520 92,700 127,666 148,979 30,261 19.16%
PBT 10,887 19,884 46,741 14,617 8,678 13,983 1,126 45.90%
Tax -5,266 -4,591 -12,026 -2,764 -3,200 -4,017 -544 45.93%
NP 5,621 15,293 34,715 11,853 5,478 9,966 582 45.88%
-
NP to SH 5,577 15,511 34,556 11,987 5,491 9,979 576 45.94%
-
Tax Rate 48.37% 23.09% 25.73% 18.91% 36.87% 28.73% 48.31% -
Total Cost 81,094 75,749 162,805 80,847 122,188 139,013 29,679 18.21%
-
Net Worth 275,150 279,138 263,187 184,642 173,871 166,740 16,896 59.14%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 9,956 - 19,179 - - - - -
Div Payout % 178.53% - 55.50% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 275,150 279,138 263,187 184,642 173,871 166,740 16,896 59.14%
NOSH 199,384 199,384 199,384 153,869 153,869 152,972 51,200 25.40%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.48% 16.80% 17.58% 12.79% 4.29% 6.69% 1.92% -
ROE 2.03% 5.56% 13.13% 6.49% 3.16% 5.98% 3.41% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 43.49 45.66 99.06 60.25 82.97 97.39 59.10 -4.97%
EPS 2.80 7.78 17.33 7.79 3.57 6.52 1.13 16.31%
DPS 5.00 0.00 9.62 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.40 1.32 1.20 1.13 1.09 0.33 26.90%
Adjusted Per Share Value based on latest NOSH - 153,869
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 39.69 41.67 90.41 42.43 58.43 68.19 13.85 19.16%
EPS 2.55 7.10 15.82 5.49 2.51 4.57 0.26 46.25%
DPS 4.56 0.00 8.78 0.00 0.00 0.00 0.00 -
NAPS 1.2594 1.2776 1.2046 0.8451 0.7958 0.7632 0.0773 59.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.955 0.94 1.44 0.83 0.64 0.60 0.16 -
P/RPS 2.20 2.06 1.45 1.38 0.77 0.62 0.27 41.80%
P/EPS 34.14 12.08 8.31 10.65 17.93 9.20 14.22 15.70%
EY 2.93 8.28 12.04 9.39 5.58 10.87 7.03 -13.56%
DY 5.24 0.00 6.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 1.09 0.69 0.57 0.55 0.48 6.22%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 25/11/16 25/11/15 28/11/14 25/11/13 19/11/12 27/10/11 -
Price 1.00 1.00 1.20 0.90 0.805 0.89 0.125 -
P/RPS 2.30 2.19 1.21 1.49 0.97 0.91 0.21 48.96%
P/EPS 35.75 12.85 6.92 11.55 22.56 13.64 11.11 21.48%
EY 2.80 7.78 14.44 8.66 4.43 7.33 9.00 -17.66%
DY 5.00 0.00 8.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.91 0.75 0.71 0.82 0.38 11.22%

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