Highlights

[Y&G] QoQ TTM Result on 2020-06-30 [#2]

Stock [Y&G]: Y&G CORP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -58.98%    YoY -     -77.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 44,496 39,289 39,571 44,483 60,154 59,935 59,004 -17.14%
  QoQ % 13.25% -0.71% -11.04% -26.05% 0.37% 1.58% -
  Horiz. % 75.41% 66.59% 67.06% 75.39% 101.95% 101.58% 100.00%
PBT 5,318 3,199 3,160 4,190 7,714 6,885 11,790 -41.16%
  QoQ % 66.24% 1.23% -24.58% -45.68% 12.04% -41.60% -
  Horiz. % 45.11% 27.13% 26.80% 35.54% 65.43% 58.40% 100.00%
Tax -2,021 -2,417 -2,160 -2,414 -3,399 -2,854 -4,206 -38.62%
  QoQ % 16.38% -11.90% 10.52% 28.98% -19.10% 32.14% -
  Horiz. % 48.05% 57.47% 51.36% 57.39% 80.81% 67.86% 100.00%
NP 3,297 782 1,000 1,776 4,315 4,031 7,584 -42.58%
  QoQ % 321.61% -21.80% -43.69% -58.84% 7.05% -46.85% -
  Horiz. % 43.47% 10.31% 13.19% 23.42% 56.90% 53.15% 100.00%
NP to SH 3,288 772 992 1,765 4,303 4,027 7,552 -42.53%
  QoQ % 325.91% -22.18% -43.80% -58.98% 6.85% -46.68% -
  Horiz. % 43.54% 10.22% 13.14% 23.37% 56.98% 53.32% 100.00%
Tax Rate 38.00 % 75.55 % 68.35 % 57.61 % 44.06 % 41.45 % 35.67 % 4.30%
  QoQ % -49.70% 10.53% 18.64% 30.75% 6.30% 16.20% -
  Horiz. % 106.53% 211.80% 191.62% 161.51% 123.52% 116.20% 100.00%
Total Cost 41,199 38,507 38,571 42,707 55,839 55,904 51,420 -13.72%
  QoQ % 6.99% -0.17% -9.68% -23.52% -0.12% 8.72% -
  Horiz. % 80.12% 74.89% 75.01% 83.06% 108.59% 108.72% 100.00%
Net Worth 294,945 294,945 292,760 292,760 292,760 279,967 293,095 0.42%
  QoQ % 0.00% 0.75% 0.00% 0.00% 4.57% -4.48% -
  Horiz. % 100.63% 100.63% 99.89% 99.89% 99.89% 95.52% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 294,945 294,945 292,760 292,760 292,760 279,967 293,095 0.42%
  QoQ % 0.00% 0.75% 0.00% 0.00% 4.57% -4.48% -
  Horiz. % 100.63% 100.63% 99.89% 99.89% 99.89% 95.52% 100.00%
NOSH 218,478 218,478 218,478 218,478 218,478 208,931 199,384 6.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.57% 4.79% -
  Horiz. % 109.58% 109.58% 109.58% 109.58% 109.58% 104.79% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.41 % 1.99 % 2.53 % 3.99 % 7.17 % 6.73 % 12.85 % -30.70%
  QoQ % 272.36% -21.34% -36.59% -44.35% 6.54% -47.63% -
  Horiz. % 57.67% 15.49% 19.69% 31.05% 55.80% 52.37% 100.00%
ROE 1.11 % 0.26 % 0.34 % 0.60 % 1.47 % 1.44 % 2.58 % -42.98%
  QoQ % 326.92% -23.53% -43.33% -59.18% 2.08% -44.19% -
  Horiz. % 43.02% 10.08% 13.18% 23.26% 56.98% 55.81% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 20.37 17.98 18.11 20.36 27.53 28.69 29.59 -22.02%
  QoQ % 13.29% -0.72% -11.05% -26.04% -4.04% -3.04% -
  Horiz. % 68.84% 60.76% 61.20% 68.81% 93.04% 96.96% 100.00%
EPS 1.50 0.35 0.45 0.81 1.97 1.93 3.79 -46.06%
  QoQ % 328.57% -22.22% -44.44% -58.88% 2.07% -49.08% -
  Horiz. % 39.58% 9.23% 11.87% 21.37% 51.98% 50.92% 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 1.3500 1.3500 1.3400 1.3400 1.3400 1.3400 1.4700 -5.51%
  QoQ % 0.00% 0.75% 0.00% 0.00% 0.00% -8.84% -
  Horiz. % 91.84% 91.84% 91.16% 91.16% 91.16% 91.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 20.37 17.98 18.11 20.36 27.53 27.43 27.01 -17.13%
  QoQ % 13.29% -0.72% -11.05% -26.04% 0.36% 1.55% -
  Horiz. % 75.42% 66.57% 67.05% 75.38% 101.93% 101.55% 100.00%
EPS 1.50 0.35 0.45 0.81 1.97 1.84 3.46 -42.69%
  QoQ % 328.57% -22.22% -44.44% -58.88% 7.07% -46.82% -
  Horiz. % 43.35% 10.12% 13.01% 23.41% 56.94% 53.18% 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 1.3500 1.3500 1.3400 1.3400 1.3400 1.2814 1.3415 0.42%
  QoQ % 0.00% 0.75% 0.00% 0.00% 4.57% -4.48% -
  Horiz. % 100.63% 100.63% 99.89% 99.89% 99.89% 95.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.6000 0.5600 0.6200 0.6400 0.7100 0.7500 0.8500 -
P/RPS 2.95 3.11 3.42 3.14 2.58 2.61 2.87 1.85%
  QoQ % -5.14% -9.06% 8.92% 21.71% -1.15% -9.06% -
  Horiz. % 102.79% 108.36% 119.16% 109.41% 89.90% 90.94% 100.00%
P/EPS 39.87 158.48 136.55 79.22 36.05 38.91 22.44 46.64%
  QoQ % -74.84% 16.06% 72.37% 119.75% -7.35% 73.40% -
  Horiz. % 177.67% 706.24% 608.51% 353.03% 160.65% 173.40% 100.00%
EY 2.51 0.63 0.73 1.26 2.77 2.57 4.46 -31.81%
  QoQ % 298.41% -13.70% -42.06% -54.51% 7.78% -42.38% -
  Horiz. % 56.28% 14.13% 16.37% 28.25% 62.11% 57.62% 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 0.44 0.41 0.46 0.48 0.53 0.56 0.58 -16.81%
  QoQ % 7.32% -10.87% -4.17% -9.43% -5.36% -3.45% -
  Horiz. % 75.86% 70.69% 79.31% 82.76% 91.38% 96.55% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 30/03/21 26/11/20 27/08/20 30/06/20 28/02/20 12/11/19 -
Price 0.9300 0.6000 0.5100 0.6400 0.6400 0.7950 0.8000 -
P/RPS 4.57 3.34 2.82 3.14 2.32 2.77 2.70 41.98%
  QoQ % 36.83% 18.44% -10.19% 35.34% -16.25% 2.59% -
  Horiz. % 169.26% 123.70% 104.44% 116.30% 85.93% 102.59% 100.00%
P/EPS 61.80 169.80 112.32 79.22 32.50 41.25 21.12 104.45%
  QoQ % -63.60% 51.18% 41.78% 143.75% -21.21% 95.31% -
  Horiz. % 292.61% 803.98% 531.82% 375.09% 153.88% 195.31% 100.00%
EY 1.62 0.59 0.89 1.26 3.08 2.42 4.73 -51.02%
  QoQ % 174.58% -33.71% -29.37% -59.09% 27.27% -48.84% -
  Horiz. % 34.25% 12.47% 18.82% 26.64% 65.12% 51.16% 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 0.69 0.44 0.38 0.48 0.48 0.59 0.54 17.73%
  QoQ % 56.82% 15.79% -20.83% 0.00% -18.64% 9.26% -
  Horiz. % 127.78% 81.48% 70.37% 88.89% 88.89% 109.26% 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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS