[Y&G] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -37.8%
YoY- -32.29%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 55,680 70,267 118,507 95,822 177,502 105,834 152,819 -15.48%
PBT 12,995 10,156 24,072 23,526 35,957 11,658 8,388 7.56%
Tax -4,704 -4,797 -7,303 -5,669 -9,112 -2,625 -3,624 4.44%
NP 8,291 5,359 16,769 17,857 26,845 9,033 4,764 9.66%
-
NP to SH 8,237 5,341 16,713 18,114 26,751 9,074 4,777 9.50%
-
Tax Rate 36.20% 47.23% 30.34% 24.10% 25.34% 22.52% 43.20% -
Total Cost 47,389 64,908 101,738 77,965 150,657 96,801 148,055 -17.28%
-
Net Worth 289,107 279,138 275,150 269,168 259,199 180,026 170,794 9.16%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 9,956 9,969 19,179 - - -
Div Payout % - - 59.58% 55.04% 71.70% - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 289,107 279,138 275,150 269,168 259,199 180,026 170,794 9.16%
NOSH 199,384 199,384 199,384 199,384 199,384 153,869 153,869 4.41%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 14.89% 7.63% 14.15% 18.64% 15.12% 8.54% 3.12% -
ROE 2.85% 1.91% 6.07% 6.73% 10.32% 5.04% 2.80% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 27.93 35.24 59.44 48.06 89.03 68.78 99.32 -19.05%
EPS 4.13 2.68 8.38 9.08 13.42 5.90 3.10 4.89%
DPS 0.00 0.00 5.00 5.00 9.62 0.00 0.00 -
NAPS 1.45 1.40 1.38 1.35 1.30 1.17 1.11 4.55%
Adjusted Per Share Value based on latest NOSH - 199,384
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 25.49 32.16 54.24 43.86 81.24 48.44 69.95 -15.47%
EPS 3.77 2.44 7.65 8.29 12.24 4.15 2.19 9.47%
DPS 0.00 0.00 4.56 4.56 8.78 0.00 0.00 -
NAPS 1.3233 1.2776 1.2594 1.232 1.1864 0.824 0.7817 9.16%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.91 0.96 1.10 1.14 0.90 0.81 0.42 -
P/RPS 3.26 2.72 1.85 2.37 1.01 1.18 0.42 40.68%
P/EPS 22.03 35.84 13.12 12.55 6.71 13.74 13.53 8.46%
EY 4.54 2.79 7.62 7.97 14.91 7.28 7.39 -7.79%
DY 0.00 0.00 4.55 4.39 10.69 0.00 0.00 -
P/NAPS 0.63 0.69 0.80 0.84 0.69 0.69 0.38 8.78%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 18/05/18 12/05/17 25/05/16 28/05/15 23/05/14 29/05/13 -
Price 0.91 0.95 1.02 1.00 0.78 0.81 0.50 -
P/RPS 3.26 2.70 1.72 2.08 0.88 1.18 0.50 36.66%
P/EPS 22.03 35.46 12.17 11.01 5.81 13.74 16.11 5.35%
EY 4.54 2.82 8.22 9.08 17.20 7.28 6.21 -5.08%
DY 0.00 0.00 4.90 5.00 12.33 0.00 0.00 -
P/NAPS 0.63 0.68 0.74 0.74 0.60 0.69 0.45 5.76%

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