[Y&G] YoY Annual (Unaudited) Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 59,935 64,986 76,963 116,428 165,626 109,403 109,880 -9.60% YoY % -7.77% -15.56% -33.90% -29.70% 51.39% -0.43% - Horiz. % 54.55% 59.14% 70.04% 105.96% 150.73% 99.57% 100.00%
PBT 6,885 16,410 9,827 25,947 38,743 20,545 10,337 -6.55% YoY % -58.04% 66.99% -62.13% -33.03% 88.58% 98.75% - Horiz. % 66.61% 158.75% 95.07% 251.01% 374.80% 198.75% 100.00%
Tax -2,853 -5,297 -4,933 -7,485 -9,623 -4,948 -2,406 2.88% YoY % 46.14% -7.38% 34.09% 22.22% -94.48% -105.65% - Horiz. % 118.58% 220.16% 205.03% 311.10% 399.96% 205.65% 100.00%
NP 4,032 11,113 4,894 18,462 29,120 15,597 7,931 -10.66% YoY % -63.72% 127.07% -73.49% -36.60% 86.70% 96.66% - Horiz. % 50.84% 140.12% 61.71% 232.78% 367.17% 196.66% 100.00%
NP to SH 4,027 11,048 4,852 18,431 28,906 15,733 7,972 -10.75% YoY % -63.55% 127.70% -73.67% -36.24% 83.73% 97.35% - Horiz. % 50.51% 138.59% 60.86% 231.20% 362.59% 197.35% 100.00%
Tax Rate 41.44 % 32.28 % 50.20 % 28.85 % 24.84 % 24.08 % 23.28 % 10.08% YoY % 28.38% -35.70% 74.00% 16.14% 3.16% 3.44% - Horiz. % 178.01% 138.66% 215.64% 123.93% 106.70% 103.44% 100.00%
Total Cost 55,903 53,873 72,069 97,966 136,506 93,806 101,949 -9.53% YoY % 3.77% -25.25% -26.43% -28.23% 45.52% -7.99% - Horiz. % 54.83% 52.84% 70.69% 96.09% 133.90% 92.01% 100.00%
Net Worth 279,967 289,107 279,138 273,273 263,187 237,634 176,949 7.94% YoY % -3.16% 3.57% 2.15% 3.83% 10.75% 34.30% - Horiz. % 158.22% 163.38% 157.75% 154.44% 148.74% 134.30% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - 9,973 9,969 9,210 - - YoY % 0.00% 0.00% 0.00% 0.04% 8.24% 0.00% - Horiz. % 0.00% 0.00% 0.00% 108.28% 108.24% 100.00% -
Div Payout % - % - % - % 54.11 % 34.49 % 58.54 % - % - YoY % 0.00% 0.00% 0.00% 56.89% -41.08% 0.00% - Horiz. % 0.00% 0.00% 0.00% 92.43% 58.92% 100.00% -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 279,967 289,107 279,138 273,273 263,187 237,634 176,949 7.94% YoY % -3.16% 3.57% 2.15% 3.83% 10.75% 34.30% - Horiz. % 158.22% 163.38% 157.75% 154.44% 148.74% 134.30% 100.00%
NOSH 208,931 199,384 199,384 199,384 199,384 184,213 153,869 5.23% YoY % 4.79% 0.00% 0.00% 0.00% 8.24% 19.72% - Horiz. % 135.78% 129.58% 129.58% 129.58% 129.58% 119.72% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.73 % 17.10 % 6.36 % 15.86 % 17.58 % 14.26 % 7.22 % -1.16% YoY % -60.64% 168.87% -59.90% -9.78% 23.28% 97.51% - Horiz. % 93.21% 236.84% 88.09% 219.67% 243.49% 197.51% 100.00%
ROE 1.44 % 3.82 % 1.74 % 6.74 % 10.98 % 6.62 % 4.51 % -17.32% YoY % -62.30% 119.54% -74.18% -38.62% 65.86% 46.78% - Horiz. % 31.93% 84.70% 38.58% 149.45% 243.46% 146.78% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 28.69 32.59 38.60 58.37 83.07 59.39 71.41 -14.09% YoY % -11.97% -15.57% -33.87% -29.73% 39.87% -16.83% - Horiz. % 40.18% 45.64% 54.05% 81.74% 116.33% 83.17% 100.00%
EPS 1.84 5.54 2.43 9.24 14.50 9.74 5.18 -15.84% YoY % -66.79% 127.98% -73.70% -36.28% 48.87% 88.03% - Horiz. % 35.52% 106.95% 46.91% 178.38% 279.92% 188.03% 100.00%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.3400 1.4500 1.4000 1.3700 1.3200 1.2900 1.1500 2.58% YoY % -7.59% 3.57% 2.19% 3.79% 2.33% 12.17% - Horiz. % 116.52% 126.09% 121.74% 119.13% 114.78% 112.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 27.43 29.74 35.23 53.29 75.81 50.07 50.29 -9.61% YoY % -7.77% -15.58% -33.89% -29.71% 51.41% -0.44% - Horiz. % 54.54% 59.14% 70.05% 105.97% 150.75% 99.56% 100.00%
EPS 1.84 5.06 2.22 8.44 13.23 7.20 3.65 -10.78% YoY % -63.64% 127.93% -73.70% -36.21% 83.75% 97.26% - Horiz. % 50.41% 138.63% 60.82% 231.23% 362.47% 197.26% 100.00%
DPS 0.00 0.00 0.00 4.56 4.56 4.22 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 8.06% 0.00% - Horiz. % 0.00% 0.00% 0.00% 108.06% 108.06% 100.00% -
NAPS 1.2814 1.3233 1.2776 1.2508 1.2046 1.0877 0.8099 7.94% YoY % -3.17% 3.58% 2.14% 3.84% 10.75% 34.30% - Horiz. % 158.22% 163.39% 157.75% 154.44% 148.73% 134.30% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7500 0.9300 1.0000 1.1100 1.2100 0.9000 0.8450 -
P/RPS 2.61 2.85 2.59 1.90 1.46 1.52 1.18 14.14% YoY % -8.42% 10.04% 36.32% 30.14% -3.95% 28.81% - Horiz. % 221.19% 241.53% 219.49% 161.02% 123.73% 128.81% 100.00%
P/EPS 38.91 16.78 41.09 12.01 8.35 10.54 16.31 15.59% YoY % 131.88% -59.16% 242.13% 43.83% -20.78% -35.38% - Horiz. % 238.57% 102.88% 251.93% 73.64% 51.20% 64.62% 100.00%
EY 2.57 5.96 2.43 8.32 11.98 9.49 6.13 -13.48% YoY % -56.88% 145.27% -70.79% -30.55% 26.24% 54.81% - Horiz. % 41.92% 97.23% 39.64% 135.73% 195.43% 154.81% 100.00%
DY 0.00 0.00 0.00 4.50 4.13 5.56 0.00 - YoY % 0.00% 0.00% 0.00% 8.96% -25.72% 0.00% - Horiz. % 0.00% 0.00% 0.00% 80.94% 74.28% 100.00% -
P/NAPS 0.56 0.64 0.71 0.81 0.92 0.70 0.73 -4.32% YoY % -12.50% -9.86% -12.35% -11.96% 31.43% -4.11% - Horiz. % 76.71% 87.67% 97.26% 110.96% 126.03% 95.89% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 - 29/02/16 17/02/15 27/02/14 -
Price 0.7950 0.9100 0.9500 0.9600 1.1900 1.0000 0.9250 -
P/RPS 2.77 2.79 2.46 1.64 1.43 1.68 1.30 13.43% YoY % -0.72% 13.41% 50.00% 14.69% -14.88% 29.23% - Horiz. % 213.08% 214.62% 189.23% 126.15% 110.00% 129.23% 100.00%
P/EPS 41.25 16.42 39.04 10.39 8.21 11.71 17.85 14.97% YoY % 151.22% -57.94% 275.75% 26.55% -29.89% -34.40% - Horiz. % 231.09% 91.99% 218.71% 58.21% 45.99% 65.60% 100.00%
EY 2.42 6.09 2.56 9.63 12.18 8.54 5.60 -13.04% YoY % -60.26% 137.89% -73.42% -20.94% 42.62% 52.50% - Horiz. % 43.21% 108.75% 45.71% 171.96% 217.50% 152.50% 100.00%
DY 0.00 0.00 0.00 5.21 4.20 5.00 0.00 - YoY % 0.00% 0.00% 0.00% 24.05% -16.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 104.20% 84.00% 100.00% -
P/NAPS 0.59 0.63 0.68 0.70 0.90 0.78 0.80 -4.95% YoY % -6.35% -7.35% -2.86% -22.22% 15.38% -2.50% - Horiz. % 73.75% 78.75% 85.00% 87.50% 112.50% 97.50% 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 - Q4FY18.pdf 
