[Y&G] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -50.63%
YoY- -28.1%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 165,626 109,402 109,879 158,925 53,606 36,806 44,113 24.65%
PBT 38,645 20,545 10,338 8,427 8,274 1,200 2,276 60.28%
Tax -9,551 -4,948 -2,407 -3,513 -1,434 -922 -1,542 35.49%
NP 29,094 15,597 7,931 4,914 6,840 278 734 84.59%
-
NP to SH 29,122 15,733 7,972 4,927 6,853 272 734 84.62%
-
Tax Rate 24.71% 24.08% 23.28% 41.69% 17.33% 76.83% 67.75% -
Total Cost 136,532 93,805 101,948 154,011 46,766 36,528 43,379 21.04%
-
Net Worth 198,289 237,634 176,949 168,915 164,730 16,211 17,825 49.38%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,969 9,210 - - - - - -
Div Payout % 34.23% 58.54% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 198,289 237,634 176,949 168,915 164,730 16,211 17,825 49.38%
NOSH 199,384 199,384 153,869 153,559 153,953 52,295 57,500 23.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 17.57% 14.26% 7.22% 3.09% 12.76% 0.76% 1.66% -
ROE 14.69% 6.62% 4.51% 2.92% 4.16% 1.68% 4.12% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 83.53 59.39 71.41 103.49 34.82 70.38 76.72 1.42%
EPS 14.69 8.54 5.18 3.21 4.45 0.52 1.28 50.16%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.29 1.15 1.10 1.07 0.31 0.31 21.54%
Adjusted Per Share Value based on latest NOSH - 153,559
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.81 50.07 50.29 72.74 24.54 16.85 20.19 24.65%
EPS 13.33 7.20 3.65 2.26 3.14 0.12 0.34 84.26%
DPS 4.56 4.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9076 1.0877 0.8099 0.7731 0.754 0.0742 0.0816 49.37%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.21 0.90 0.845 0.89 0.75 0.16 0.34 -
P/RPS 1.45 1.52 1.18 0.86 2.15 0.23 0.44 21.97%
P/EPS 8.24 10.54 16.31 27.74 16.85 30.76 26.63 -17.75%
EY 12.14 9.49 6.13 3.61 5.94 3.25 3.75 21.61%
DY 4.13 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.70 0.73 0.81 0.70 0.52 1.10 1.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 17/02/15 27/02/14 28/02/13 27/02/12 22/02/11 12/02/10 -
Price 1.19 1.00 0.925 0.89 0.68 0.15 0.35 -
P/RPS 1.42 1.68 1.30 0.86 1.95 0.21 0.46 20.65%
P/EPS 8.10 11.71 17.85 27.74 15.28 28.84 27.42 -18.38%
EY 12.34 8.54 5.60 3.61 6.55 3.47 3.65 22.49%
DY 4.20 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.78 0.80 0.81 0.64 0.48 1.13 0.86%

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