Highlights

[Y&G] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [Y&G]: Y&G CORP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     30.10%    YoY -     127.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 60,408 57,870 28,908 64,986 68,590 74,910 66,752 -6.44%
  QoQ % 4.39% 100.19% -55.52% -5.26% -8.44% 12.22% -
  Horiz. % 90.50% 86.69% 43.31% 97.35% 102.75% 112.22% 100.00%
PBT 7,044 5,824 -3,652 16,410 13,204 14,408 10,008 -20.86%
  QoQ % 20.95% 259.47% -122.25% 24.28% -8.36% 43.96% -
  Horiz. % 70.38% 58.19% -36.49% 163.97% 131.93% 143.96% 100.00%
Tax -3,220 -3,156 -1,592 -5,297 -4,674 -5,098 -3,964 -12.93%
  QoQ % -2.03% -98.24% 69.95% -13.31% 8.30% -28.61% -
  Horiz. % 81.23% 79.62% 40.16% 133.63% 117.93% 128.61% 100.00%
NP 3,824 2,668 -5,244 11,113 8,529 9,310 6,044 -26.28%
  QoQ % 43.33% 150.88% -147.19% 30.29% -8.39% 54.04% -
  Horiz. % 63.27% 44.14% -86.76% 183.87% 141.12% 154.04% 100.00%
NP to SH 3,830 2,684 -5,212 11,048 8,492 9,260 6,032 -26.10%
  QoQ % 42.72% 151.50% -147.18% 30.10% -8.29% 53.51% -
  Horiz. % 63.51% 44.50% -86.41% 183.16% 140.78% 153.51% 100.00%
Tax Rate 45.71 % 54.19 % - % 32.28 % 35.40 % 35.38 % 39.61 % 10.01%
  QoQ % -15.65% 0.00% 0.00% -8.81% 0.06% -10.68% -
  Horiz. % 115.40% 136.81% 0.00% 81.49% 89.37% 89.32% 100.00%
Total Cost 56,584 55,202 34,152 53,873 60,061 65,600 60,708 -4.58%
  QoQ % 2.50% 61.64% -36.61% -10.30% -8.44% 8.06% -
  Horiz. % 93.21% 90.93% 56.26% 88.74% 98.93% 108.06% 100.00%
Net Worth 293,095 291,101 289,107 289,107 285,119 283,125 279,138 3.30%
  QoQ % 0.68% 0.69% 0.00% 1.40% 0.70% 1.43% -
  Horiz. % 105.00% 104.29% 103.57% 103.57% 102.14% 101.43% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 293,095 291,101 289,107 289,107 285,119 283,125 279,138 3.30%
  QoQ % 0.68% 0.69% 0.00% 1.40% 0.70% 1.43% -
  Horiz. % 105.00% 104.29% 103.57% 103.57% 102.14% 101.43% 100.00%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.33 % 4.61 % -18.14 % 17.10 % 12.44 % 12.43 % 9.05 % -21.19%
  QoQ % 37.31% 125.41% -206.08% 37.46% 0.08% 37.35% -
  Horiz. % 69.94% 50.94% -200.44% 188.95% 137.46% 137.35% 100.00%
ROE 1.31 % 0.92 % -1.80 % 3.82 % 2.98 % 3.27 % 2.16 % -28.33%
  QoQ % 42.39% 151.11% -147.12% 28.19% -8.87% 51.39% -
  Horiz. % 60.65% 42.59% -83.33% 176.85% 137.96% 151.39% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.30 29.02 14.50 32.59 34.40 37.57 33.48 -6.43%
  QoQ % 4.41% 100.14% -55.51% -5.26% -8.44% 12.22% -
  Horiz. % 90.50% 86.68% 43.31% 97.34% 102.75% 112.22% 100.00%
EPS 1.92 1.34 -2.60 5.54 4.25 4.64 3.04 -26.37%
  QoQ % 43.28% 151.54% -146.93% 30.35% -8.41% 52.63% -
  Horiz. % 63.16% 44.08% -85.53% 182.24% 139.80% 152.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4700 1.4600 1.4500 1.4500 1.4300 1.4200 1.4000 3.30%
  QoQ % 0.68% 0.69% 0.00% 1.40% 0.70% 1.43% -
  Horiz. % 105.00% 104.29% 103.57% 103.57% 102.14% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.65 26.49 13.23 29.74 31.39 34.29 30.55 -6.43%
  QoQ % 4.38% 100.23% -55.51% -5.26% -8.46% 12.24% -
  Horiz. % 90.51% 86.71% 43.31% 97.35% 102.75% 112.24% 100.00%
EPS 1.75 1.23 -2.39 5.06 3.89 4.24 2.76 -26.17%
  QoQ % 42.28% 151.46% -147.23% 30.08% -8.25% 53.62% -
  Horiz. % 63.41% 44.57% -86.59% 183.33% 140.94% 153.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3415 1.3324 1.3233 1.3233 1.3050 1.2959 1.2776 3.30%
  QoQ % 0.68% 0.69% 0.00% 1.40% 0.70% 1.43% -
  Horiz. % 105.00% 104.29% 103.58% 103.58% 102.14% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.8500 0.9100 0.9100 0.9300 0.9300 0.9550 0.9600 -
P/RPS 2.81 3.14 6.28 2.85 2.70 2.54 2.87 -1.40%
  QoQ % -10.51% -50.00% 120.35% 5.56% 6.30% -11.50% -
  Horiz. % 97.91% 109.41% 218.82% 99.30% 94.08% 88.50% 100.00%
P/EPS 44.24 67.60 -34.81 16.78 21.84 20.56 31.73 24.78%
  QoQ % -34.56% 294.20% -307.45% -23.17% 6.23% -35.20% -
  Horiz. % 139.43% 213.05% -109.71% 52.88% 68.83% 64.80% 100.00%
EY 2.26 1.48 -2.87 5.96 4.58 4.86 3.15 -19.84%
  QoQ % 52.70% 151.57% -148.15% 30.13% -5.76% 54.29% -
  Horiz. % 71.75% 46.98% -91.11% 189.21% 145.40% 154.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.62 0.63 0.64 0.65 0.67 0.69 -10.92%
  QoQ % -6.45% -1.59% -1.56% -1.54% -2.99% -2.90% -
  Horiz. % 84.06% 89.86% 91.30% 92.75% 94.20% 97.10% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 12/11/19 23/08/19 30/05/19 28/02/19 23/11/18 24/08/18 18/05/18 -
Price 0.8000 0.9000 0.9100 0.9100 0.9300 0.9300 0.9500 -
P/RPS 2.64 3.10 6.28 2.79 2.70 2.48 2.84 -4.75%
  QoQ % -14.84% -50.64% 125.09% 3.33% 8.87% -12.68% -
  Horiz. % 92.96% 109.15% 221.13% 98.24% 95.07% 87.32% 100.00%
P/EPS 41.64 66.86 -34.81 16.42 21.84 20.02 31.40 20.68%
  QoQ % -37.72% 292.07% -312.00% -24.82% 9.09% -36.24% -
  Horiz. % 132.61% 212.93% -110.86% 52.29% 69.55% 63.76% 100.00%
EY 2.40 1.50 -2.87 6.09 4.58 4.99 3.18 -17.09%
  QoQ % 60.00% 152.26% -147.13% 32.97% -8.22% 56.92% -
  Horiz. % 75.47% 47.17% -90.25% 191.51% 144.03% 156.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.62 0.63 0.63 0.65 0.65 0.68 -14.23%
  QoQ % -12.90% -1.59% 0.00% -3.08% 0.00% -4.41% -
  Horiz. % 79.41% 91.18% 92.65% 92.65% 95.59% 95.59% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS