Highlights

[Y&G] YoY Annualized Quarter 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 -     55.21%    YoY -     -168.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 26,966 57,870 74,910 74,652 91,156 257,076 90,368 -18.24%
  YoY % -53.40% -22.75% 0.35% -18.11% -64.54% 184.48% -
  Horiz. % 29.84% 64.04% 82.89% 82.61% 100.87% 284.48% 100.00%
PBT 436 5,824 14,408 7,196 19,600 57,778 14,812 -44.40%
  YoY % -92.51% -59.58% 100.22% -63.29% -66.08% 290.08% -
  Horiz. % 2.94% 39.32% 97.27% 48.58% 132.33% 390.08% 100.00%
Tax -2,276 -3,156 -5,098 -2,786 -4,258 -14,704 -4,210 -9.73%
  YoY % 27.88% 38.09% -82.99% 34.57% 71.04% -249.26% -
  Horiz. % 54.06% 74.96% 121.09% 66.18% 101.14% 349.26% 100.00%
NP -1,840 2,668 9,310 4,410 15,342 43,074 10,602 -
  YoY % -168.97% -71.34% 111.11% -71.26% -64.38% 306.28% -
  Horiz. % -17.36% 25.17% 87.81% 41.60% 144.71% 406.28% 100.00%
NP to SH -1,840 2,684 9,260 4,348 15,332 42,642 10,702 -
  YoY % -168.55% -71.02% 112.97% -71.64% -64.04% 298.45% -
  Horiz. % -17.19% 25.08% 86.53% 40.63% 143.26% 398.45% 100.00%
Tax Rate 522.02 % 54.19 % 35.38 % 38.72 % 21.72 % 25.45 % 28.42 % 62.36%
  YoY % 863.31% 53.17% -8.63% 78.27% -14.66% -10.45% -
  Horiz. % 1,836.81% 190.68% 124.49% 136.24% 76.43% 89.55% 100.00%
Total Cost 28,806 55,202 65,600 70,242 75,814 214,002 79,766 -15.60%
  YoY % -47.82% -15.85% -6.61% -7.35% -64.57% 168.29% -
  Horiz. % 36.11% 69.20% 82.24% 88.06% 95.05% 268.29% 100.00%
Net Worth 292,760 291,101 283,125 275,150 273,156 257,288 181,565 8.28%
  YoY % 0.57% 2.82% 2.90% 0.73% 6.17% 41.71% -
  Horiz. % 161.24% 160.33% 155.94% 151.54% 150.45% 141.71% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 39,889 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 93.55 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 292,760 291,101 283,125 275,150 273,156 257,288 181,565 8.28%
  YoY % 0.57% 2.82% 2.90% 0.73% 6.17% 41.71% -
  Horiz. % 161.24% 160.33% 155.94% 151.54% 150.45% 141.71% 100.00%
NOSH 218,478 199,384 199,384 199,384 199,384 199,448 153,869 6.01%
  YoY % 9.58% 0.00% 0.00% 0.00% -0.03% 29.62% -
  Horiz. % 141.99% 129.58% 129.58% 129.58% 129.58% 129.62% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -6.82 % 4.61 % 12.43 % 5.91 % 16.83 % 16.76 % 11.73 % -
  YoY % -247.94% -62.91% 110.32% -64.88% 0.42% 42.88% -
  Horiz. % -58.14% 39.30% 105.97% 50.38% 143.48% 142.88% 100.00%
ROE -0.63 % 0.92 % 3.27 % 1.58 % 5.61 % 16.57 % 5.89 % -
  YoY % -168.48% -71.87% 106.96% -71.84% -66.14% 181.32% -
  Horiz. % -10.70% 15.62% 55.52% 26.83% 95.25% 281.32% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.34 29.02 37.57 37.44 45.72 128.89 58.73 -22.88%
  YoY % -57.48% -22.76% 0.35% -18.11% -64.53% 119.46% -
  Horiz. % 21.01% 49.41% 63.97% 63.75% 77.85% 219.46% 100.00%
EPS -0.84 1.34 4.64 2.18 7.68 21.38 6.96 -
  YoY % -162.69% -71.12% 112.84% -71.61% -64.08% 207.18% -
  Horiz. % -12.07% 19.25% 66.67% 31.32% 110.34% 307.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3400 1.4600 1.4200 1.3800 1.3700 1.2900 1.1800 2.14%
  YoY % -8.22% 2.82% 2.90% 0.73% 6.20% 9.32% -
  Horiz. % 113.56% 123.73% 120.34% 116.95% 116.10% 109.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.34 26.49 34.29 34.17 41.72 117.67 41.36 -18.24%
  YoY % -53.42% -22.75% 0.35% -18.10% -64.54% 184.50% -
  Horiz. % 29.84% 64.05% 82.91% 82.62% 100.87% 284.50% 100.00%
EPS -0.84 1.23 4.24 1.99 7.02 19.52 4.90 -
  YoY % -168.29% -70.99% 113.07% -71.65% -64.04% 298.37% -
  Horiz. % -17.14% 25.10% 86.53% 40.61% 143.27% 398.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 18.26 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3400 1.3324 1.2959 1.2594 1.2503 1.1776 0.8310 8.28%
  YoY % 0.57% 2.82% 2.90% 0.73% 6.17% 41.71% -
  Horiz. % 161.25% 160.34% 155.94% 151.55% 150.46% 141.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.6400 0.9100 0.9550 0.9500 1.0000 1.5000 0.8300 -
P/RPS 5.19 3.14 2.54 2.54 2.19 1.16 1.41 24.23%
  YoY % 65.29% 23.62% 0.00% 15.98% 88.79% -17.73% -
  Horiz. % 368.09% 222.70% 180.14% 180.14% 155.32% 82.27% 100.00%
P/EPS -75.99 67.60 20.56 43.56 13.00 7.02 11.93 -
  YoY % -212.41% 228.79% -52.80% 235.08% 85.19% -41.16% -
  Horiz. % -636.97% 566.64% 172.34% 365.13% 108.97% 58.84% 100.00%
EY -1.32 1.48 4.86 2.30 7.69 14.25 8.38 -
  YoY % -189.19% -69.55% 111.30% -70.09% -46.04% 70.05% -
  Horiz. % -15.75% 17.66% 58.00% 27.45% 91.77% 170.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 13.33 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.62 0.67 0.69 0.73 1.16 0.70 -6.09%
  YoY % -22.58% -7.46% -2.90% -5.48% -37.07% 65.71% -
  Horiz. % 68.57% 88.57% 95.71% 98.57% 104.29% 165.71% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 23/08/19 24/08/18 29/08/17 09/09/16 19/08/15 18/08/14 -
Price 0.6400 0.9000 0.9300 0.9550 0.9400 1.4800 0.7900 -
P/RPS 5.19 3.10 2.48 2.55 2.06 1.15 1.35 25.14%
  YoY % 67.42% 25.00% -2.75% 23.79% 79.13% -14.81% -
  Horiz. % 384.44% 229.63% 183.70% 188.89% 152.59% 85.19% 100.00%
P/EPS -75.99 66.86 20.02 43.79 12.22 6.92 11.36 -
  YoY % -213.66% 233.97% -54.28% 258.35% 76.59% -39.08% -
  Horiz. % -668.93% 588.56% 176.23% 385.48% 107.57% 60.92% 100.00%
EY -1.32 1.50 4.99 2.28 8.18 14.45 8.80 -
  YoY % -188.00% -69.94% 118.86% -72.13% -43.39% 64.20% -
  Horiz. % -15.00% 17.05% 56.70% 25.91% 92.95% 164.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 13.51 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.62 0.65 0.69 0.69 1.15 0.67 -5.40%
  YoY % -22.58% -4.62% -5.80% 0.00% -40.00% 71.64% -
  Horiz. % 71.64% 92.54% 97.01% 102.99% 102.99% 171.64% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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