Highlights

[Y&G] QoQ TTM Result on 2019-03-31 [#1]

Stock [Y&G]: Y&G CORP BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -25.44%    YoY -     54.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 59,935 59,004 56,621 55,680 65,141 75,481 77,093 -15.41%
  QoQ % 1.58% 4.21% 1.69% -14.52% -13.70% -2.09% -
  Horiz. % 77.74% 76.54% 73.45% 72.22% 84.50% 97.91% 100.00%
PBT 6,885 11,790 12,118 12,995 16,410 15,750 13,433 -35.88%
  QoQ % -41.60% -2.71% -6.75% -20.81% 4.19% 17.25% -
  Horiz. % 51.25% 87.77% 90.21% 96.74% 122.16% 117.25% 100.00%
Tax -2,854 -4,206 -4,326 -4,704 -5,297 -5,441 -6,089 -39.58%
  QoQ % 32.14% 2.77% 8.04% 11.20% 2.65% 10.64% -
  Horiz. % 46.87% 69.08% 71.05% 77.25% 86.99% 89.36% 100.00%
NP 4,031 7,584 7,792 8,291 11,113 10,309 7,344 -32.89%
  QoQ % -46.85% -2.67% -6.02% -25.39% 7.80% 40.37% -
  Horiz. % 54.89% 103.27% 106.10% 112.89% 151.32% 140.37% 100.00%
NP to SH 4,027 7,552 7,760 8,237 11,048 10,265 7,308 -32.71%
  QoQ % -46.68% -2.68% -5.79% -25.44% 7.63% 40.46% -
  Horiz. % 55.10% 103.34% 106.19% 112.71% 151.18% 140.46% 100.00%
Tax Rate 41.45 % 35.67 % 35.70 % 36.20 % 32.28 % 34.55 % 45.33 % -5.78%
  QoQ % 16.20% -0.08% -1.38% 12.14% -6.57% -23.78% -
  Horiz. % 91.44% 78.69% 78.76% 79.86% 71.21% 76.22% 100.00%
Total Cost 55,904 51,420 48,829 47,389 54,028 65,172 69,749 -13.68%
  QoQ % 8.72% 5.31% 3.04% -12.29% -17.10% -6.56% -
  Horiz. % 80.15% 73.72% 70.01% 67.94% 77.46% 93.44% 100.00%
Net Worth 279,967 293,095 291,101 289,107 289,107 285,119 283,125 -0.74%
  QoQ % -4.48% 0.68% 0.69% 0.00% 1.40% 0.70% -
  Horiz. % 98.88% 103.52% 102.82% 102.11% 102.11% 100.70% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 279,967 293,095 291,101 289,107 289,107 285,119 283,125 -0.74%
  QoQ % -4.48% 0.68% 0.69% 0.00% 1.40% 0.70% -
  Horiz. % 98.88% 103.52% 102.82% 102.11% 102.11% 100.70% 100.00%
NOSH 208,931 199,384 199,384 199,384 199,384 199,384 199,384 3.16%
  QoQ % 4.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.79% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.73 % 12.85 % 13.76 % 14.89 % 17.06 % 13.66 % 9.53 % -20.65%
  QoQ % -47.63% -6.61% -7.59% -12.72% 24.89% 43.34% -
  Horiz. % 70.62% 134.84% 144.39% 156.24% 179.01% 143.34% 100.00%
ROE 1.44 % 2.58 % 2.67 % 2.85 % 3.82 % 3.60 % 2.58 % -32.14%
  QoQ % -44.19% -3.37% -6.32% -25.39% 6.11% 39.53% -
  Horiz. % 55.81% 100.00% 103.49% 110.47% 148.06% 139.53% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.69 29.59 28.40 27.93 32.67 37.86 38.67 -18.00%
  QoQ % -3.04% 4.19% 1.68% -14.51% -13.71% -2.09% -
  Horiz. % 74.19% 76.52% 73.44% 72.23% 84.48% 97.91% 100.00%
EPS 1.93 3.79 3.89 4.13 5.54 5.15 3.67 -34.77%
  QoQ % -49.08% -2.57% -5.81% -25.45% 7.57% 40.33% -
  Horiz. % 52.59% 103.27% 105.99% 112.53% 150.95% 140.33% 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 1.4700 1.4600 1.4500 1.4500 1.4300 1.4200 -3.78%
  QoQ % -8.84% 0.68% 0.69% 0.00% 1.40% 0.70% -
  Horiz. % 94.37% 103.52% 102.82% 102.11% 102.11% 100.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.43 27.01 25.92 25.49 29.82 34.55 35.29 -15.42%
  QoQ % 1.55% 4.21% 1.69% -14.52% -13.69% -2.10% -
  Horiz. % 77.73% 76.54% 73.45% 72.23% 84.50% 97.90% 100.00%
EPS 1.84 3.46 3.55 3.77 5.06 4.70 3.34 -32.73%
  QoQ % -46.82% -2.54% -5.84% -25.49% 7.66% 40.72% -
  Horiz. % 55.09% 103.59% 106.29% 112.87% 151.50% 140.72% 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 1.2814 1.3415 1.3324 1.3233 1.3233 1.3050 1.2959 -0.75%
  QoQ % -4.48% 0.68% 0.69% 0.00% 1.40% 0.70% -
  Horiz. % 98.88% 103.52% 102.82% 102.11% 102.11% 100.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.7500 0.8500 0.9100 0.9100 0.9300 0.9300 0.9550 -
P/RPS 2.61 2.87 3.20 3.26 2.85 2.46 2.47 3.73%
  QoQ % -9.06% -10.31% -1.84% 14.39% 15.85% -0.40% -
  Horiz. % 105.67% 116.19% 129.55% 131.98% 115.38% 99.60% 100.00%
P/EPS 38.91 22.44 23.38 22.03 16.78 18.06 26.06 30.54%
  QoQ % 73.40% -4.02% 6.13% 31.29% -7.09% -30.70% -
  Horiz. % 149.31% 86.11% 89.72% 84.54% 64.39% 69.30% 100.00%
EY 2.57 4.46 4.28 4.54 5.96 5.54 3.84 -23.43%
  QoQ % -42.38% 4.21% -5.73% -23.83% 7.58% 44.27% -
  Horiz. % 66.93% 116.15% 111.46% 118.23% 155.21% 144.27% 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 0.56 0.58 0.62 0.63 0.64 0.65 0.67 -11.24%
  QoQ % -3.45% -6.45% -1.59% -1.56% -1.54% -2.99% -
  Horiz. % 83.58% 86.57% 92.54% 94.03% 95.52% 97.01% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 12/11/19 23/08/19 30/05/19 28/02/19 23/11/18 24/08/18 -
Price 0.7950 0.8000 0.9000 0.9100 0.9100 0.9300 0.9300 -
P/RPS 2.77 2.70 3.17 3.26 2.79 2.46 2.41 9.70%
  QoQ % 2.59% -14.83% -2.76% 16.85% 13.41% 2.07% -
  Horiz. % 114.94% 112.03% 131.54% 135.27% 115.77% 102.07% 100.00%
P/EPS 41.25 21.12 23.12 22.03 16.42 18.06 25.37 38.15%
  QoQ % 95.31% -8.65% 4.95% 34.17% -9.08% -28.81% -
  Horiz. % 162.59% 83.25% 91.13% 86.83% 64.72% 71.19% 100.00%
EY 2.42 4.73 4.32 4.54 6.09 5.54 3.94 -27.68%
  QoQ % -48.84% 9.49% -4.85% -25.45% 9.93% 40.61% -
  Horiz. % 61.42% 120.05% 109.64% 115.23% 154.57% 140.61% 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 0.59 0.54 0.62 0.63 0.63 0.65 0.65 -6.24%
  QoQ % 9.26% -12.90% -1.59% 0.00% -3.08% 0.00% -
  Horiz. % 90.77% 83.08% 95.38% 96.92% 96.92% 100.00% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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