[Y&G] QoQ Cumulative Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 45,306 28,935 7,227 64,986 51,443 37,455 16,688 94.49% QoQ % 56.58% 300.37% -88.88% 26.33% 37.35% 124.44% - Horiz. % 271.49% 173.39% 43.31% 389.42% 308.26% 224.44% 100.00%
PBT 5,283 2,912 -913 16,410 9,903 7,204 2,502 64.51% QoQ % 81.42% 418.95% -105.56% 65.71% 37.47% 187.93% - Horiz. % 211.15% 116.39% -36.49% 655.88% 395.80% 287.93% 100.00%
Tax -2,415 -1,578 -398 -5,297 -3,506 -2,549 -991 80.99% QoQ % -53.04% -296.48% 92.49% -51.08% -37.54% -157.21% - Horiz. % 243.69% 159.23% 40.16% 534.51% 353.78% 257.21% 100.00%
NP 2,868 1,334 -1,311 11,113 6,397 4,655 1,511 53.24% QoQ % 114.99% 201.75% -111.80% 73.72% 37.42% 208.07% - Horiz. % 189.81% 88.29% -86.76% 735.47% 423.36% 308.07% 100.00%
NP to SH 2,873 1,342 -1,303 11,048 6,369 4,630 1,508 53.62% QoQ % 114.08% 202.99% -111.79% 73.47% 37.56% 207.03% - Horiz. % 190.52% 88.99% -86.41% 732.63% 422.35% 307.03% 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 42,438 27,601 8,538 53,873 45,046 32,800 15,177 98.35% QoQ % 53.76% 223.27% -84.15% 19.60% 37.34% 116.12% - Horiz. % 279.62% 181.86% 56.26% 354.96% 296.80% 216.12% 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 0.98 % 0.46 % -0.45 % 3.82 % 2.23 % 1.64 % 0.54 % 48.73% QoQ % 113.04% 202.22% -111.78% 71.30% 35.98% 203.70% - Horiz. % 181.48% 85.19% -83.33% 707.41% 412.96% 303.70% 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 22.72 14.51 3.62 32.59 25.80 18.79 8.37 94.47% QoQ % 56.58% 300.83% -88.89% 26.32% 37.31% 124.49% - Horiz. % 271.45% 173.36% 43.25% 389.37% 308.24% 224.49% 100.00%
EPS 1.44 0.67 -0.65 5.54 3.19 2.32 0.76 53.06% QoQ % 114.93% 203.08% -111.73% 73.67% 37.50% 205.26% - Horiz. % 189.47% 88.16% -85.53% 728.95% 419.74% 305.26% 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 20.74 13.24 3.31 29.74 23.55 17.14 7.64 94.48% QoQ % 56.65% 300.00% -88.87% 26.28% 37.40% 124.35% - Horiz. % 271.47% 173.30% 43.32% 389.27% 308.25% 224.35% 100.00%
EPS 1.32 0.61 -0.60 5.06 2.92 2.12 0.69 54.04% QoQ % 116.39% 201.67% -111.86% 73.29% 37.74% 207.25% - Horiz. % 191.30% 88.41% -86.96% 733.33% 423.19% 307.25% 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 3.74 6.27 25.11 2.85 3.60 5.08 11.47 -52.59% QoQ % -40.35% -75.03% 781.05% -20.83% -29.13% -55.71% - Horiz. % 32.61% 54.66% 218.92% 24.85% 31.39% 44.29% 100.00%
P/EPS 58.99 135.20 -139.25 16.78 29.11 41.13 126.93 -39.97% QoQ % -56.37% 197.09% -929.86% -42.36% -29.22% -67.60% - Horiz. % 46.47% 106.52% -109.71% 13.22% 22.93% 32.40% 100.00%
EY 1.70 0.74 -0.72 5.96 3.43 2.43 0.79 66.60% QoQ % 129.73% 202.78% -112.08% 73.76% 41.15% 207.59% - Horiz. % 215.19% 93.67% -91.14% 754.43% 434.18% 307.59% 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 3.52 6.20 25.11 2.79 3.60 4.95 11.35 -54.15% QoQ % -43.23% -75.31% 800.00% -22.50% -27.27% -56.39% - Horiz. % 31.01% 54.63% 221.23% 24.58% 31.72% 43.61% 100.00%
P/EPS 55.52 133.72 -139.25 16.42 29.11 40.05 125.61 -41.95% QoQ % -58.48% 196.03% -948.05% -43.59% -27.32% -68.12% - Horiz. % 44.20% 106.46% -110.86% 13.07% 23.17% 31.88% 100.00%
EY 1.80 0.75 -0.72 6.09 3.43 2.50 0.80 71.62% QoQ % 140.00% 204.17% -111.82% 77.55% 37.20% 212.50% - Horiz. % 225.00% 93.75% -90.00% 761.25% 428.75% 312.50% 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.
Comment
YG - Q4FY18.pdf 
