[Y&G] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 45.18%
YoY- 61.8%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 116,428 165,626 109,402 109,879 158,925 53,606 36,806 21.13%
PBT 25,947 38,645 20,545 10,338 8,427 8,274 1,200 66.83%
Tax -7,485 -9,551 -4,948 -2,407 -3,513 -1,434 -922 41.72%
NP 18,462 29,094 15,597 7,931 4,914 6,840 278 101.10%
-
NP to SH 18,432 29,122 15,733 7,972 4,927 6,853 272 101.78%
-
Tax Rate 28.85% 24.71% 24.08% 23.28% 41.69% 17.33% 76.83% -
Total Cost 97,966 136,532 93,805 101,948 154,011 46,766 36,528 17.85%
-
Net Worth 273,156 198,289 237,634 176,949 168,915 164,730 16,211 60.04%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,956 9,969 9,210 - - - - -
Div Payout % 54.02% 34.23% 58.54% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 273,156 198,289 237,634 176,949 168,915 164,730 16,211 60.04%
NOSH 199,384 199,384 199,384 153,869 153,559 153,953 52,295 24.96%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.86% 17.57% 14.26% 7.22% 3.09% 12.76% 0.76% -
ROE 6.75% 14.69% 6.62% 4.51% 2.92% 4.16% 1.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 58.39 83.53 59.39 71.41 103.49 34.82 70.38 -3.06%
EPS 9.24 14.69 8.54 5.18 3.21 4.45 0.52 61.46%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.00 1.29 1.15 1.10 1.07 0.31 28.07%
Adjusted Per Share Value based on latest NOSH - 153,869
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 53.29 75.81 50.07 50.29 72.74 24.54 16.85 21.13%
EPS 8.44 13.33 7.20 3.65 2.26 3.14 0.12 103.03%
DPS 4.56 4.56 4.22 0.00 0.00 0.00 0.00 -
NAPS 1.2503 0.9076 1.0877 0.8099 0.7731 0.754 0.0742 60.04%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.11 1.21 0.90 0.845 0.89 0.75 0.16 -
P/RPS 1.90 1.45 1.52 1.18 0.86 2.15 0.23 42.13%
P/EPS 12.01 8.24 10.54 16.31 27.74 16.85 30.76 -14.49%
EY 8.33 12.14 9.49 6.13 3.61 5.94 3.25 16.96%
DY 4.50 4.13 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.21 0.70 0.73 0.81 0.70 0.52 7.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 17/02/15 27/02/14 28/02/13 27/02/12 22/02/11 -
Price 0.96 1.19 1.00 0.925 0.89 0.68 0.15 -
P/RPS 1.64 1.42 1.68 1.30 0.86 1.95 0.21 40.81%
P/EPS 10.38 8.10 11.71 17.85 27.74 15.28 28.84 -15.64%
EY 9.63 12.34 8.54 5.60 3.61 6.55 3.47 18.52%
DY 5.21 4.20 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.19 0.78 0.80 0.81 0.64 0.48 6.48%

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