Highlights

[Y&G] QoQ TTM Result on 2019-06-30 [#2]

Stock [Y&G]: Y&G CORP BHD
Announcement Date 23-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -5.79%    YoY -     6.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 60,154 59,935 59,004 56,621 55,680 65,141 75,481 -14.03%
  QoQ % 0.37% 1.58% 4.21% 1.69% -14.52% -13.70% -
  Horiz. % 79.69% 79.40% 78.17% 75.01% 73.77% 86.30% 100.00%
PBT 7,714 6,885 11,790 12,118 12,995 16,410 15,750 -37.84%
  QoQ % 12.04% -41.60% -2.71% -6.75% -20.81% 4.19% -
  Horiz. % 48.98% 43.71% 74.86% 76.94% 82.51% 104.19% 100.00%
Tax -3,399 -2,854 -4,206 -4,326 -4,704 -5,297 -5,441 -26.90%
  QoQ % -19.10% 32.14% 2.77% 8.04% 11.20% 2.65% -
  Horiz. % 62.47% 52.45% 77.30% 79.51% 86.45% 97.35% 100.00%
NP 4,315 4,031 7,584 7,792 8,291 11,113 10,309 -44.01%
  QoQ % 7.05% -46.85% -2.67% -6.02% -25.39% 7.80% -
  Horiz. % 41.86% 39.10% 73.57% 75.58% 80.42% 107.80% 100.00%
NP to SH 4,303 4,027 7,552 7,760 8,237 11,048 10,265 -43.96%
  QoQ % 6.85% -46.68% -2.68% -5.79% -25.44% 7.63% -
  Horiz. % 41.92% 39.23% 73.57% 75.60% 80.24% 107.63% 100.00%
Tax Rate 44.06 % 41.45 % 35.67 % 35.70 % 36.20 % 32.28 % 34.55 % 17.58%
  QoQ % 6.30% 16.20% -0.08% -1.38% 12.14% -6.57% -
  Horiz. % 127.53% 119.97% 103.24% 103.33% 104.78% 93.43% 100.00%
Total Cost 55,839 55,904 51,420 48,829 47,389 54,028 65,172 -9.78%
  QoQ % -0.12% 8.72% 5.31% 3.04% -12.29% -17.10% -
  Horiz. % 85.68% 85.78% 78.90% 74.92% 72.71% 82.90% 100.00%
Net Worth 292,760 279,967 293,095 291,101 289,107 289,107 285,119 1.78%
  QoQ % 4.57% -4.48% 0.68% 0.69% 0.00% 1.40% -
  Horiz. % 102.68% 98.19% 102.80% 102.10% 101.40% 101.40% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 292,760 279,967 293,095 291,101 289,107 289,107 285,119 1.78%
  QoQ % 4.57% -4.48% 0.68% 0.69% 0.00% 1.40% -
  Horiz. % 102.68% 98.19% 102.80% 102.10% 101.40% 101.40% 100.00%
NOSH 218,478 208,931 199,384 199,384 199,384 199,384 199,384 6.28%
  QoQ % 4.57% 4.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.58% 104.79% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.17 % 6.73 % 12.85 % 13.76 % 14.89 % 17.06 % 13.66 % -34.90%
  QoQ % 6.54% -47.63% -6.61% -7.59% -12.72% 24.89% -
  Horiz. % 52.49% 49.27% 94.07% 100.73% 109.00% 124.89% 100.00%
ROE 1.47 % 1.44 % 2.58 % 2.67 % 2.85 % 3.82 % 3.60 % -44.93%
  QoQ % 2.08% -44.19% -3.37% -6.32% -25.39% 6.11% -
  Horiz. % 40.83% 40.00% 71.67% 74.17% 79.17% 106.11% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 27.53 28.69 29.59 28.40 27.93 32.67 37.86 -19.12%
  QoQ % -4.04% -3.04% 4.19% 1.68% -14.51% -13.71% -
  Horiz. % 72.72% 75.78% 78.16% 75.01% 73.77% 86.29% 100.00%
EPS 1.97 1.93 3.79 3.89 4.13 5.54 5.15 -47.27%
  QoQ % 2.07% -49.08% -2.57% -5.81% -25.45% 7.57% -
  Horiz. % 38.25% 37.48% 73.59% 75.53% 80.19% 107.57% 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 1.3400 1.3400 1.4700 1.4600 1.4500 1.4500 1.4300 -4.24%
  QoQ % 0.00% -8.84% 0.68% 0.69% 0.00% 1.40% -
  Horiz. % 93.71% 93.71% 102.80% 102.10% 101.40% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 27.53 27.43 27.01 25.92 25.49 29.82 34.55 -14.04%
  QoQ % 0.36% 1.55% 4.21% 1.69% -14.52% -13.69% -
  Horiz. % 79.68% 79.39% 78.18% 75.02% 73.78% 86.31% 100.00%
EPS 1.97 1.84 3.46 3.55 3.77 5.06 4.70 -43.96%
  QoQ % 7.07% -46.82% -2.54% -5.84% -25.49% 7.66% -
  Horiz. % 41.91% 39.15% 73.62% 75.53% 80.21% 107.66% 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 1.3400 1.2814 1.3415 1.3324 1.3233 1.3233 1.3050 1.78%
  QoQ % 4.57% -4.48% 0.68% 0.69% 0.00% 1.40% -
  Horiz. % 102.68% 98.19% 102.80% 102.10% 101.40% 101.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.7100 0.7500 0.8500 0.9100 0.9100 0.9300 0.9300 -
P/RPS 2.58 2.61 2.87 3.20 3.26 2.85 2.46 3.22%
  QoQ % -1.15% -9.06% -10.31% -1.84% 14.39% 15.85% -
  Horiz. % 104.88% 106.10% 116.67% 130.08% 132.52% 115.85% 100.00%
P/EPS 36.05 38.91 22.44 23.38 22.03 16.78 18.06 58.47%
  QoQ % -7.35% 73.40% -4.02% 6.13% 31.29% -7.09% -
  Horiz. % 199.61% 215.45% 124.25% 129.46% 121.98% 92.91% 100.00%
EY 2.77 2.57 4.46 4.28 4.54 5.96 5.54 -36.98%
  QoQ % 7.78% -42.38% 4.21% -5.73% -23.83% 7.58% -
  Horiz. % 50.00% 46.39% 80.51% 77.26% 81.95% 107.58% 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 0.53 0.56 0.58 0.62 0.63 0.64 0.65 -12.71%
  QoQ % -5.36% -3.45% -6.45% -1.59% -1.56% -1.54% -
  Horiz. % 81.54% 86.15% 89.23% 95.38% 96.92% 98.46% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 12/11/19 23/08/19 30/05/19 28/02/19 23/11/18 -
Price 0.6400 0.7950 0.8000 0.9000 0.9100 0.9100 0.9300 -
P/RPS 2.32 2.77 2.70 3.17 3.26 2.79 2.46 -3.83%
  QoQ % -16.25% 2.59% -14.83% -2.76% 16.85% 13.41% -
  Horiz. % 94.31% 112.60% 109.76% 128.86% 132.52% 113.41% 100.00%
P/EPS 32.50 41.25 21.12 23.12 22.03 16.42 18.06 47.90%
  QoQ % -21.21% 95.31% -8.65% 4.95% 34.17% -9.08% -
  Horiz. % 179.96% 228.41% 116.94% 128.02% 121.98% 90.92% 100.00%
EY 3.08 2.42 4.73 4.32 4.54 6.09 5.54 -32.36%
  QoQ % 27.27% -48.84% 9.49% -4.85% -25.45% 9.93% -
  Horiz. % 55.60% 43.68% 85.38% 77.98% 81.95% 109.93% 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 0.48 0.59 0.54 0.62 0.63 0.63 0.65 -18.29%
  QoQ % -18.64% 9.26% -12.90% -1.59% 0.00% -3.08% -
  Horiz. % 73.85% 90.77% 83.08% 95.38% 96.92% 96.92% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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