[Y&G] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 23.32%
YoY- 1075.87%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 177,502 105,834 152,819 80,582 28,164 50,703 33,769 31.84%
PBT 35,957 11,658 8,388 10,435 -403 3,969 -1,943 -
Tax -9,112 -2,625 -3,624 -1,997 -457 -1,752 -1,321 37.94%
NP 26,845 9,033 4,764 8,438 -860 2,217 -3,264 -
-
NP to SH 26,751 9,074 4,777 8,451 -866 2,217 -3,261 -
-
Tax Rate 25.34% 22.52% 43.20% 19.14% - 44.14% - -
Total Cost 150,657 96,801 148,055 72,144 29,024 48,486 37,033 26.33%
-
Net Worth 259,199 180,026 170,794 166,883 16,365 16,845 14,587 61.50%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 19,179 - - - - - - -
Div Payout % 71.70% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 259,199 180,026 170,794 166,883 16,365 16,845 14,587 61.50%
NOSH 199,384 153,869 153,869 154,521 51,142 51,046 50,303 25.78%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.12% 8.54% 3.12% 10.47% -3.05% 4.37% -9.67% -
ROE 10.32% 5.04% 2.80% 5.06% -5.29% 13.16% -22.35% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 89.03 68.78 99.32 52.15 55.07 99.33 67.13 4.81%
EPS 13.42 5.90 3.10 5.47 -1.69 4.34 -6.48 -
DPS 9.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.17 1.11 1.08 0.32 0.33 0.29 28.39%
Adjusted Per Share Value based on latest NOSH - 154,521
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 80.99 48.29 69.73 36.77 12.85 23.14 15.41 31.84%
EPS 12.21 4.14 2.18 3.86 -0.40 1.01 -1.49 -
DPS 8.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1827 0.8215 0.7793 0.7615 0.0747 0.0769 0.0666 61.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.90 0.81 0.42 0.70 0.15 0.35 0.10 -
P/RPS 1.01 1.18 0.42 1.34 0.27 0.35 0.15 37.39%
P/EPS 6.71 13.74 13.53 12.80 -8.86 8.06 -1.54 -
EY 14.91 7.28 7.39 7.81 -11.29 12.41 -64.83 -
DY 10.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.38 0.65 0.47 1.06 0.34 12.51%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 23/05/14 29/05/13 28/05/12 24/05/11 25/05/10 21/04/09 -
Price 0.78 0.81 0.50 0.63 0.20 0.21 0.11 -
P/RPS 0.88 1.18 0.50 1.21 0.36 0.21 0.16 32.84%
P/EPS 5.81 13.74 16.11 11.52 -11.81 4.84 -1.70 -
EY 17.20 7.28 6.21 8.68 -8.47 20.68 -58.93 -
DY 12.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.45 0.58 0.63 0.64 0.38 7.90%

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