[YONGTAI] YoY TTM Result on 30-Jun-2015 [#4]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 269.36%
YoY- 202.43%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 132,563 87,728 30,414 66,463 58,335 67,315 72,771 10.50%
PBT 23,334 18,151 4,434 3,167 -4,246 -7,961 -9,989 -
Tax -7,837 -11,562 -767 4,559 -3,029 23 749 -
NP 15,497 6,589 3,667 7,726 -7,275 -7,938 -9,240 -
-
NP to SH 15,497 6,589 3,667 7,726 -7,543 -7,929 -9,299 -
-
Tax Rate 33.59% 63.70% 17.30% -143.95% - - - -
Total Cost 117,066 81,139 26,747 58,737 65,610 75,253 82,011 6.10%
-
Net Worth 554,634 482,358 88,295 21,996 15,649 23,673 31,274 61.45%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 554,634 482,358 88,295 21,996 15,649 23,673 31,274 61.45%
NOSH 482,813 434,556 160,536 41,503 40,127 40,124 40,094 51.36%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.69% 7.51% 12.06% 11.62% -12.47% -11.79% -12.70% -
ROE 2.79% 1.37% 4.15% 35.12% -48.20% -33.49% -29.73% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.49 20.19 18.95 160.14 145.38 167.76 181.50 -26.97%
EPS 3.21 1.52 2.28 18.62 -18.80 -19.76 -23.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 0.55 0.53 0.39 0.59 0.78 6.68%
Adjusted Per Share Value based on latest NOSH - 41,503
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 30.92 20.46 7.09 15.50 13.61 15.70 16.97 10.51%
EPS 3.61 1.54 0.86 1.80 -1.76 -1.85 -2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2937 1.1251 0.206 0.0513 0.0365 0.0552 0.0729 61.46%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.47 1.39 0.98 0.465 1.16 0.73 0.29 -
P/RPS 5.35 6.89 5.17 0.29 0.80 0.44 0.16 79.44%
P/EPS 45.75 91.67 42.90 2.50 -6.17 -3.69 -1.25 -
EY 2.19 1.09 2.33 40.03 -16.20 -27.07 -79.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.25 1.78 0.88 2.97 1.24 0.37 22.96%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 29/08/16 27/08/15 28/08/14 28/08/13 30/08/12 -
Price 0.88 1.43 1.10 0.46 1.22 0.89 0.38 -
P/RPS 3.20 7.08 5.81 0.29 0.84 0.53 0.21 57.42%
P/EPS 27.39 94.31 48.16 2.47 -6.49 -4.50 -1.64 -
EY 3.65 1.06 2.08 40.47 -15.41 -22.20 -61.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.29 2.00 0.87 3.13 1.51 0.49 7.82%

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