Highlights

[Y&G] QoQ TTM Result on 2018-12-31 [#4]

Stock [Y&G]: Y&G CORP BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     7.63%    YoY -     127.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 59,004 56,621 55,680 65,141 75,481 77,093 70,267 -10.98%
  QoQ % 4.21% 1.69% -14.52% -13.70% -2.09% 9.71% -
  Horiz. % 83.97% 80.58% 79.24% 92.70% 107.42% 109.71% 100.00%
PBT 11,790 12,118 12,995 16,410 15,750 13,433 10,156 10.45%
  QoQ % -2.71% -6.75% -20.81% 4.19% 17.25% 32.27% -
  Horiz. % 116.09% 119.32% 127.95% 161.58% 155.08% 132.27% 100.00%
Tax -4,206 -4,326 -4,704 -5,297 -5,441 -6,089 -4,797 -8.38%
  QoQ % 2.77% 8.04% 11.20% 2.65% 10.64% -26.93% -
  Horiz. % 87.68% 90.18% 98.06% 110.42% 113.43% 126.93% 100.00%
NP 7,584 7,792 8,291 11,113 10,309 7,344 5,359 26.02%
  QoQ % -2.67% -6.02% -25.39% 7.80% 40.37% 37.04% -
  Horiz. % 141.52% 145.40% 154.71% 207.37% 192.37% 137.04% 100.00%
NP to SH 7,552 7,760 8,237 11,048 10,265 7,308 5,341 25.95%
  QoQ % -2.68% -5.79% -25.44% 7.63% 40.46% 36.83% -
  Horiz. % 141.40% 145.29% 154.22% 206.85% 192.19% 136.83% 100.00%
Tax Rate 35.67 % 35.70 % 36.20 % 32.28 % 34.55 % 45.33 % 47.23 % -17.05%
  QoQ % -0.08% -1.38% 12.14% -6.57% -23.78% -4.02% -
  Horiz. % 75.52% 75.59% 76.65% 68.35% 73.15% 95.98% 100.00%
Total Cost 51,420 48,829 47,389 54,028 65,172 69,749 64,908 -14.37%
  QoQ % 5.31% 3.04% -12.29% -17.10% -6.56% 7.46% -
  Horiz. % 79.22% 75.23% 73.01% 83.24% 100.41% 107.46% 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 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
30/09/19 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 12.85 % 13.76 % 14.89 % 17.06 % 13.66 % 9.53 % 7.63 % 41.51%
  QoQ % -6.61% -7.59% -12.72% 24.89% 43.34% 24.90% -
  Horiz. % 168.41% 180.34% 195.15% 223.59% 179.03% 124.90% 100.00%
ROE 2.58 % 2.67 % 2.85 % 3.82 % 3.60 % 2.58 % 1.91 % 22.17%
  QoQ % -3.37% -6.32% -25.39% 6.11% 39.53% 35.08% -
  Horiz. % 135.08% 139.79% 149.21% 200.00% 188.48% 135.08% 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 29.59 28.40 27.93 32.67 37.86 38.67 35.24 -10.99%
  QoQ % 4.19% 1.68% -14.51% -13.71% -2.09% 9.73% -
  Horiz. % 83.97% 80.59% 79.26% 92.71% 107.43% 109.73% 100.00%
EPS 3.79 3.89 4.13 5.54 5.15 3.67 2.68 25.96%
  QoQ % -2.57% -5.81% -25.45% 7.57% 40.33% 36.94% -
  Horiz. % 141.42% 145.15% 154.10% 206.72% 192.16% 136.94% 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 27.01 25.92 25.49 29.82 34.55 35.29 32.16 -10.97%
  QoQ % 4.21% 1.69% -14.52% -13.69% -2.10% 9.73% -
  Horiz. % 83.99% 80.60% 79.26% 92.72% 107.43% 109.73% 100.00%
EPS 3.46 3.55 3.77 5.06 4.70 3.34 2.44 26.19%
  QoQ % -2.54% -5.84% -25.49% 7.66% 40.72% 36.89% -
  Horiz. % 141.80% 145.49% 154.51% 207.38% 192.62% 136.89% 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 2.87 3.20 3.26 2.85 2.46 2.47 2.72 3.64%
  QoQ % -10.31% -1.84% 14.39% 15.85% -0.40% -9.19% -
  Horiz. % 105.51% 117.65% 119.85% 104.78% 90.44% 90.81% 100.00%
P/EPS 22.44 23.38 22.03 16.78 18.06 26.06 35.84 -26.79%
  QoQ % -4.02% 6.13% 31.29% -7.09% -30.70% -27.29% -
  Horiz. % 62.61% 65.23% 61.47% 46.82% 50.39% 72.71% 100.00%
EY 4.46 4.28 4.54 5.96 5.54 3.84 2.79 36.68%
  QoQ % 4.21% -5.73% -23.83% 7.58% 44.27% 37.63% -
  Horiz. % 159.86% 153.41% 162.72% 213.62% 198.57% 137.63% 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 2.70 3.17 3.26 2.79 2.46 2.41 2.70 -
  QoQ % -14.83% -2.76% 16.85% 13.41% 2.07% -10.74% -
  Horiz. % 100.00% 117.41% 120.74% 103.33% 91.11% 89.26% 100.00%
P/EPS 21.12 23.12 22.03 16.42 18.06 25.37 35.46 -29.19%
  QoQ % -8.65% 4.95% 34.17% -9.08% -28.81% -28.45% -
  Horiz. % 59.56% 65.20% 62.13% 46.31% 50.93% 71.55% 100.00%
EY 4.73 4.32 4.54 6.09 5.54 3.94 2.82 41.13%
  QoQ % 9.49% -4.85% -25.45% 9.93% 40.61% 39.72% -
  Horiz. % 167.73% 153.19% 160.99% 215.96% 196.45% 139.72% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

324  372  608  1187 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.37-0.01 
 KTG 0.270.00 
 QES 0.365+0.01 
 PA 0.18+0.005 
 SAMAIDEN 1.91+0.23 
 JAKS 0.69+0.02 
 HSI-HDT 0.07-0.045 
 XDL 0.065-0.005 

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