Highlights

[Y&G] YoY Cumulative Quarter 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 -     73.47%    YoY -     127.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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