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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 39,571 44,483 60,154 59,935 59,004 56,621 55,680 -20.31%
  QoQ % -11.04% -26.05% 0.37% 1.58% 4.21% 1.69% -
  Horiz. % 71.07% 79.89% 108.04% 107.64% 105.97% 101.69% 100.00%
PBT 3,160 4,190 7,714 6,885 11,790 12,118 12,995 -60.94%
  QoQ % -24.58% -45.68% 12.04% -41.60% -2.71% -6.75% -
  Horiz. % 24.32% 32.24% 59.36% 52.98% 90.73% 93.25% 100.00%
Tax -2,160 -2,414 -3,399 -2,854 -4,206 -4,326 -4,704 -40.40%
  QoQ % 10.52% 28.98% -19.10% 32.14% 2.77% 8.04% -
  Horiz. % 45.92% 51.32% 72.26% 60.67% 89.41% 91.96% 100.00%
NP 1,000 1,776 4,315 4,031 7,584 7,792 8,291 -75.49%
  QoQ % -43.69% -58.84% 7.05% -46.85% -2.67% -6.02% -
  Horiz. % 12.06% 21.42% 52.04% 48.62% 91.47% 93.98% 100.00%
NP to SH 992 1,765 4,303 4,027 7,552 7,760 8,237 -75.52%
  QoQ % -43.80% -58.98% 6.85% -46.68% -2.68% -5.79% -
  Horiz. % 12.04% 21.43% 52.24% 48.89% 91.68% 94.21% 100.00%
Tax Rate 68.35 % 57.61 % 44.06 % 41.45 % 35.67 % 35.70 % 36.20 % 52.59%
  QoQ % 18.64% 30.75% 6.30% 16.20% -0.08% -1.38% -
  Horiz. % 188.81% 159.14% 121.71% 114.50% 98.54% 98.62% 100.00%
Total Cost 38,571 42,707 55,839 55,904 51,420 48,829 47,389 -12.79%
  QoQ % -9.68% -23.52% -0.12% 8.72% 5.31% 3.04% -
  Horiz. % 81.39% 90.12% 117.83% 117.97% 108.51% 103.04% 100.00%
Net Worth 292,760 292,760 292,760 279,967 293,095 291,101 289,107 0.84%
  QoQ % 0.00% 0.00% 4.57% -4.48% 0.68% 0.69% -
  Horiz. % 101.26% 101.26% 101.26% 96.84% 101.38% 100.69% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 292,760 292,760 292,760 279,967 293,095 291,101 289,107 0.84%
  QoQ % 0.00% 0.00% 4.57% -4.48% 0.68% 0.69% -
  Horiz. % 101.26% 101.26% 101.26% 96.84% 101.38% 100.69% 100.00%
NOSH 218,478 218,478 218,478 208,931 199,384 199,384 199,384 6.27%
  QoQ % 0.00% 0.00% 4.57% 4.79% 0.00% 0.00% -
  Horiz. % 109.58% 109.58% 109.58% 104.79% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.53 % 3.99 % 7.17 % 6.73 % 12.85 % 13.76 % 14.89 % -69.22%
  QoQ % -36.59% -44.35% 6.54% -47.63% -6.61% -7.59% -
  Horiz. % 16.99% 26.80% 48.15% 45.20% 86.30% 92.41% 100.00%
ROE 0.34 % 0.60 % 1.47 % 1.44 % 2.58 % 2.67 % 2.85 % -75.67%
  QoQ % -43.33% -59.18% 2.08% -44.19% -3.37% -6.32% -
  Horiz. % 11.93% 21.05% 51.58% 50.53% 90.53% 93.68% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.11 20.36 27.53 28.69 29.59 28.40 27.93 -25.03%
  QoQ % -11.05% -26.04% -4.04% -3.04% 4.19% 1.68% -
  Horiz. % 64.84% 72.90% 98.57% 102.72% 105.94% 101.68% 100.00%
EPS 0.45 0.81 1.97 1.93 3.79 3.89 4.13 -77.10%
  QoQ % -44.44% -58.88% 2.07% -49.08% -2.57% -5.81% -
  Horiz. % 10.90% 19.61% 47.70% 46.73% 91.77% 94.19% 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 1.3400 1.3400 1.4700 1.4600 1.4500 -5.11%
  QoQ % 0.00% 0.00% 0.00% -8.84% 0.68% 0.69% -
  Horiz. % 92.41% 92.41% 92.41% 92.41% 101.38% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.11 20.36 27.53 27.43 27.01 25.92 25.49 -20.33%
  QoQ % -11.05% -26.04% 0.36% 1.55% 4.21% 1.69% -
  Horiz. % 71.05% 79.87% 108.00% 107.61% 105.96% 101.69% 100.00%
EPS 0.45 0.81 1.97 1.84 3.46 3.55 3.77 -75.66%
  QoQ % -44.44% -58.88% 7.07% -46.82% -2.54% -5.84% -
  Horiz. % 11.94% 21.49% 52.25% 48.81% 91.78% 94.16% 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 1.3400 1.2814 1.3415 1.3324 1.3233 0.84%
  QoQ % 0.00% 0.00% 4.57% -4.48% 0.68% 0.69% -
  Horiz. % 101.26% 101.26% 101.26% 96.83% 101.38% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.6200 0.6400 0.7100 0.7500 0.8500 0.9100 0.9100 -
P/RPS 3.42 3.14 2.58 2.61 2.87 3.20 3.26 3.24%
  QoQ % 8.92% 21.71% -1.15% -9.06% -10.31% -1.84% -
  Horiz. % 104.91% 96.32% 79.14% 80.06% 88.04% 98.16% 100.00%
P/EPS 136.55 79.22 36.05 38.91 22.44 23.38 22.03 236.31%
  QoQ % 72.37% 119.75% -7.35% 73.40% -4.02% 6.13% -
  Horiz. % 619.84% 359.60% 163.64% 176.62% 101.86% 106.13% 100.00%
EY 0.73 1.26 2.77 2.57 4.46 4.28 4.54 -70.33%
  QoQ % -42.06% -54.51% 7.78% -42.38% 4.21% -5.73% -
  Horiz. % 16.08% 27.75% 61.01% 56.61% 98.24% 94.27% 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 0.46 0.48 0.53 0.56 0.58 0.62 0.63 -18.87%
  QoQ % -4.17% -9.43% -5.36% -3.45% -6.45% -1.59% -
  Horiz. % 73.02% 76.19% 84.13% 88.89% 92.06% 98.41% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 28/02/20 12/11/19 23/08/19 30/05/19 -
Price 0.5100 0.6400 0.6400 0.7950 0.8000 0.9000 0.9100 -
P/RPS 2.82 3.14 2.32 2.77 2.70 3.17 3.26 -9.19%
  QoQ % -10.19% 35.34% -16.25% 2.59% -14.83% -2.76% -
  Horiz. % 86.50% 96.32% 71.17% 84.97% 82.82% 97.24% 100.00%
P/EPS 112.32 79.22 32.50 41.25 21.12 23.12 22.03 195.35%
  QoQ % 41.78% 143.75% -21.21% 95.31% -8.65% 4.95% -
  Horiz. % 509.85% 359.60% 147.53% 187.24% 95.87% 104.95% 100.00%
EY 0.89 1.26 3.08 2.42 4.73 4.32 4.54 -66.15%
  QoQ % -29.37% -59.09% 27.27% -48.84% 9.49% -4.85% -
  Horiz. % 19.60% 27.75% 67.84% 53.30% 104.19% 95.15% 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 0.38 0.48 0.48 0.59 0.54 0.62 0.63 -28.55%
  QoQ % -20.83% 0.00% -18.64% 9.26% -12.90% -1.59% -
  Horiz. % 60.32% 76.19% 76.19% 93.65% 85.71% 98.41% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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