[Y&G] QoQ TTM Result on 2019-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
YG-Q4FY19.pdf 
