Highlights

[Y&G] YoY 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 -     169.06%    YoY -     20.10%
Quarter Report


View:


Show?  YoY % Horiz. %

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 14,629 13,698 24,038 33,789 8,403 40,297 23,595 -7.65%
  YoY % 6.80% -43.02% -28.86% 302.11% -79.15% 70.79% -
  Horiz. % 62.00% 58.05% 101.88% 143.20% 35.61% 170.79% 100.00%
PBT 1,602 6,507 5,847 6,906 940 8,939 3,011 -9.98%
  YoY % -75.38% 11.29% -15.33% 634.68% -89.48% 196.88% -
  Horiz. % 53.20% 216.11% 194.19% 229.36% 31.22% 296.88% 100.00%
Tax -439 -1,791 -1,935 -2,268 555 -1,849 335 -
  YoY % 75.49% 7.44% 14.68% -508.65% 130.02% -651.94% -
  Horiz. % -131.04% -534.63% -577.61% -677.01% 165.67% -551.94% 100.00%
NP 1,163 4,716 3,912 4,638 1,495 7,090 3,346 -16.14%
  YoY % -75.34% 20.55% -15.65% 210.23% -78.91% 111.89% -
  Horiz. % 34.76% 140.94% 116.92% 138.61% 44.68% 211.89% 100.00%
NP to SH 1,154 4,679 3,896 4,620 1,507 7,133 3,387 -16.42%
  YoY % -75.34% 20.10% -15.67% 206.57% -78.87% 110.60% -
  Horiz. % 34.07% 138.15% 115.03% 136.40% 44.49% 210.60% 100.00%
Tax Rate 27.40 % 27.52 % 33.09 % 32.84 % -59.04 % 20.68 % -11.13 % -
  YoY % -0.44% -16.83% 0.76% 155.62% -385.49% 285.80% -
  Horiz. % -246.18% -247.26% -297.30% -295.06% 530.46% -185.80% 100.00%
Total Cost 13,466 8,982 20,126 29,151 6,908 33,207 20,249 -6.57%
  YoY % 49.92% -55.37% -30.96% 321.99% -79.20% 63.99% -
  Horiz. % 66.50% 44.36% 99.39% 143.96% 34.12% 163.99% 100.00%
Net Worth 279,967 289,107 279,138 272,818 263,187 237,634 176,949 7.94%
  YoY % -3.16% 3.57% 2.32% 3.66% 10.75% 34.30% -
  Horiz. % 158.22% 163.38% 157.75% 154.18% 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 - - - 9,956 - 9,210 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 108.10% 0.00% 100.00% -
Div Payout % - % - % - % 215.52 % - % 129.13 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 166.90% 0.00% 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 279,967 289,107 279,138 272,818 263,187 237,634 176,949 7.94%
  YoY % -3.16% 3.57% 2.32% 3.66% 10.75% 34.30% -
  Horiz. % 158.22% 163.38% 157.75% 154.18% 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 7.95 % 34.43 % 16.27 % 13.73 % 17.79 % 17.59 % 14.18 % -9.19%
  YoY % -76.91% 111.62% 18.50% -22.82% 1.14% 24.05% -
  Horiz. % 56.06% 242.81% 114.74% 96.83% 125.46% 124.05% 100.00%
ROE 0.41 % 1.62 % 1.40 % 1.69 % 0.57 % 3.00 % 1.91 % -22.61%
  YoY % -74.69% 15.71% -17.16% 196.49% -81.00% 57.07% -
  Horiz. % 21.47% 84.82% 73.30% 88.48% 29.84% 157.07% 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 7.00 6.87 12.06 16.97 4.21 21.88 15.33 -12.24%
  YoY % 1.89% -43.03% -28.93% 303.09% -80.76% 42.73% -
  Horiz. % 45.66% 44.81% 78.67% 110.70% 27.46% 142.73% 100.00%
EPS 0.53 2.35 1.95 2.32 0.76 3.87 2.20 -21.11%
  YoY % -77.45% 20.51% -15.95% 205.26% -80.36% 75.91% -
  Horiz. % 24.09% 106.82% 88.64% 105.45% 34.55% 175.91% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 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% 0.00% 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 6.70 6.27 11.00 15.47 3.85 18.44 10.80 -7.65%
  YoY % 6.86% -43.00% -28.89% 301.82% -79.12% 70.74% -
  Horiz. % 62.04% 58.06% 101.85% 143.24% 35.65% 170.74% 100.00%
EPS 0.53 2.14 1.78 2.11 0.69 3.26 1.55 -16.37%
  YoY % -75.23% 20.22% -15.64% 205.80% -78.83% 110.32% -
  Horiz. % 34.19% 138.06% 114.84% 136.13% 44.52% 210.32% 100.00%
DPS 0.00 0.00 0.00 4.56 0.00 4.22 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 108.06% 0.00% 100.00% -
NAPS 1.2814 1.3233 1.2776 1.2487 1.2046 1.0877 0.8099 7.94%
  YoY % -3.17% 3.58% 2.31% 3.66% 10.75% 34.30% -
  Horiz. % 158.22% 163.39% 157.75% 154.18% 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 10.71 13.54 8.29 6.54 28.71 4.11 5.51 11.71%
  YoY % -20.90% 63.33% 26.76% -77.22% 598.54% -25.41% -
  Horiz. % 194.37% 245.74% 150.45% 118.69% 521.05% 74.59% 100.00%
P/EPS 135.79 39.63 51.18 47.84 160.09 23.24 38.39 23.42%
  YoY % 242.64% -22.57% 6.98% -70.12% 588.86% -39.46% -
  Horiz. % 353.71% 103.23% 133.32% 124.62% 417.01% 60.54% 100.00%
EY 0.74 2.52 1.95 2.09 0.62 4.30 2.60 -18.89%
  YoY % -70.63% 29.23% -6.70% 237.10% -85.58% 65.38% -
  Horiz. % 28.46% 96.92% 75.00% 80.38% 23.85% 165.38% 100.00%
DY 0.00 0.00 0.00 4.50 0.00 5.56 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 80.94% 0.00% 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 28/02/17 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 11.35 13.25 7.88 5.66 28.24 4.57 6.03 11.11%
  YoY % -14.34% 68.15% 39.22% -79.96% 517.94% -24.21% -
  Horiz. % 188.23% 219.73% 130.68% 93.86% 468.33% 75.79% 100.00%
P/EPS 143.93 38.78 48.62 41.38 157.44 25.83 42.02 22.77%
  YoY % 271.14% -20.24% 17.50% -73.72% 509.52% -38.53% -
  Horiz. % 342.53% 92.29% 115.71% 98.48% 374.68% 61.47% 100.00%
EY 0.69 2.58 2.06 2.42 0.64 3.87 2.38 -18.64%
  YoY % -73.26% 25.24% -14.88% 278.13% -83.46% 62.61% -
  Horiz. % 28.99% 108.40% 86.55% 101.68% 26.89% 162.61% 100.00%
DY 0.00 0.00 0.00 5.21 0.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 104.20% 0.00% 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
 
 

81  136  438  1863 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 DNEX 0.2550.00 
 DGB-WC 0.02+0.015 
 KTG 0.25+0.005 
 DGB 0.10-0.005 
 XOX 0.0950.00 
 DNEX-WD 0.0450.00 
 KNM 0.18-0.005 
 MELEWAR 0.50+0.005 
 LIONIND 0.73+0.015 

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