[Y&G] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 21,708 7,227 13,698 13,988 20,767 16,688 24,038 -6.59% QoQ % 200.37% -47.24% -2.07% -32.64% 24.44% -30.58% - Horiz. % 90.31% 30.06% 56.98% 58.19% 86.39% 69.42% 100.00%
PBT 3,825 -913 6,507 2,699 4,702 2,502 5,847 -24.70% QoQ % 518.95% -114.03% 141.09% -42.60% 87.93% -57.21% - Horiz. % 65.42% -15.61% 111.29% 46.16% 80.42% 42.79% 100.00%
Tax -1,180 -398 -1,791 -957 -1,558 -991 -1,935 -28.15% QoQ % -196.48% 77.78% -87.15% 38.58% -57.21% 48.79% - Horiz. % 60.98% 20.57% 92.56% 49.46% 80.52% 51.21% 100.00%
NP 2,645 -1,311 4,716 1,742 3,144 1,511 3,912 -23.02% QoQ % 301.75% -127.80% 170.72% -44.59% 108.07% -61.38% - Horiz. % 67.61% -33.51% 120.55% 44.53% 80.37% 38.62% 100.00%
NP to SH 2,645 -1,303 4,679 1,739 3,122 1,508 3,896 -22.81% QoQ % 302.99% -127.85% 169.06% -44.30% 107.03% -61.29% - Horiz. % 67.89% -33.44% 120.10% 44.64% 80.13% 38.71% 100.00%
Tax Rate 30.85 % - % 27.52 % 35.46 % 33.13 % 39.61 % 33.09 % -4.58% QoQ % 0.00% 0.00% -22.39% 7.03% -16.36% 19.70% - Horiz. % 93.23% 0.00% 83.17% 107.16% 100.12% 119.70% 100.00%
Total Cost 19,063 8,538 8,982 12,246 17,623 15,177 20,126 -3.56% QoQ % 123.27% -4.94% -26.65% -30.51% 16.12% -24.59% - Horiz. % 94.72% 42.42% 44.63% 60.85% 87.56% 75.41% 100.00%
Net Worth 291,101 289,107 289,107 285,119 283,125 279,138 279,138 2.85% QoQ % 0.69% 0.00% 1.40% 0.70% 1.43% 0.00% - Horiz. % 104.29% 103.57% 103.57% 102.14% 101.43% 100.00% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 291,101 289,107 289,107 285,119 283,125 279,138 279,138 2.85% QoQ % 0.69% 0.00% 1.40% 0.70% 1.43% 0.00% - Horiz. % 104.29% 103.57% 103.57% 102.14% 101.43% 100.00% 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 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.18 % -18.14 % 34.43 % 12.45 % 15.14 % 9.05 % 16.27 % -17.60% QoQ % 167.14% -152.69% 176.55% -17.77% 67.29% -44.38% - Horiz. % 74.86% -111.49% 211.62% 76.52% 93.05% 55.62% 100.00%
ROE 0.91 % -0.45 % 1.62 % 0.61 % 1.10 % 0.54 % 1.40 % -25.02% QoQ % 302.22% -127.78% 165.57% -44.55% 103.70% -61.43% - Horiz. % 65.00% -32.14% 115.71% 43.57% 78.57% 38.57% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.89 3.62 6.87 7.02 10.42 8.37 12.06 -6.59% QoQ % 200.83% -47.31% -2.14% -32.63% 24.49% -30.60% - Horiz. % 90.30% 30.02% 56.97% 58.21% 86.40% 69.40% 100.00%
EPS 1.33 -0.65 2.35 0.87 1.57 0.76 1.95 -22.57% QoQ % 304.62% -127.66% 170.11% -44.59% 106.58% -61.03% - Horiz. % 68.21% -33.33% 120.51% 44.62% 80.51% 38.97% 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 1.4600 1.4500 1.4500 1.4300 1.4200 1.4000 1.4000 2.85% QoQ % 0.69% 0.00% 1.40% 0.70% 1.43% 0.00% - Horiz. % 104.29% 103.57% 103.57% 102.14% 101.43% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.94 3.31 6.27 6.40 9.51 7.64 11.00 -6.55% QoQ % 200.30% -47.21% -2.03% -32.70% 24.48% -30.55% - Horiz. % 90.36% 30.09% 57.00% 58.18% 86.45% 69.45% 100.00%
EPS 1.21 -0.60 2.14 0.80 1.43 0.69 1.78 -22.74% QoQ % 301.67% -128.04% 167.50% -44.06% 107.25% -61.24% - Horiz. % 67.98% -33.71% 120.22% 44.94% 80.34% 38.76% 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 1.3324 1.3233 1.3233 1.3050 1.2959 1.2776 1.2776 2.85% QoQ % 0.69% 0.00% 1.40% 0.70% 1.43% 0.00% - Horiz. % 104.29% 103.58% 103.58% 102.14% 101.43% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.9100 0.9100 0.9300 0.9300 0.9550 0.9600 1.0000 -
P/RPS 8.36 25.11 13.54 13.26 9.17 11.47 8.29 0.56% QoQ % -66.71% 85.45% 2.11% 44.60% -20.05% 38.36% - Horiz. % 100.84% 302.90% 163.33% 159.95% 110.62% 138.36% 100.00%
P/EPS 68.60 -139.25 39.63 106.63 60.99 126.93 51.18 21.63% QoQ % 149.26% -451.38% -62.83% 74.83% -51.95% 148.01% - Horiz. % 134.04% -272.08% 77.43% 208.34% 119.17% 248.01% 100.00%
EY 1.46 -0.72 2.52 0.94 1.64 0.79 1.95 -17.59% QoQ % 302.78% -128.57% 168.09% -42.68% 107.59% -59.49% - Horiz. % 74.87% -36.92% 129.23% 48.21% 84.10% 40.51% 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 0.62 0.63 0.64 0.65 0.67 0.69 0.71 -8.66% QoQ % -1.59% -1.56% -1.54% -2.99% -2.90% -2.82% - Horiz. % 87.32% 88.73% 90.14% 91.55% 94.37% 97.18% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 30/05/19 28/02/19 23/11/18 24/08/18 18/05/18 28/02/18 -
Price 0.9000 0.9100 0.9100 0.9300 0.9300 0.9500 0.9500 -
P/RPS 8.27 25.11 13.25 13.26 8.93 11.35 7.88 3.28% QoQ % -67.06% 89.51% -0.08% 48.49% -21.32% 44.04% - Horiz. % 104.95% 318.65% 168.15% 168.27% 113.32% 144.04% 100.00%
P/EPS 67.84 -139.25 38.78 106.63 59.39 125.61 48.62 24.94% QoQ % 148.72% -459.08% -63.63% 79.54% -52.72% 158.35% - Horiz. % 139.53% -286.40% 79.76% 219.31% 122.15% 258.35% 100.00%
EY 1.47 -0.72 2.58 0.94 1.68 0.80 2.06 -20.19% QoQ % 304.17% -127.91% 174.47% -44.05% 110.00% -61.17% - Horiz. % 71.36% -34.95% 125.24% 45.63% 81.55% 38.83% 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 0.62 0.63 0.63 0.65 0.65 0.68 0.68 -5.99% QoQ % -1.59% 0.00% -3.08% 0.00% -4.41% 0.00% - Horiz. % 91.18% 92.65% 92.65% 95.59% 95.59% 100.00% 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 - Q3 FY18.pdf 
