[Y&G] YoY TTM Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 44,483 56,621 77,093 108,176 82,666 192,756 100,820 -12.74% YoY % -21.44% -26.55% -28.73% 30.86% -57.11% 91.19% - Horiz. % 44.12% 56.16% 76.47% 107.30% 81.99% 191.19% 100.00%
PBT 4,190 12,118 13,433 19,746 19,340 42,244 13,791 -17.99% YoY % -65.42% -9.79% -31.97% 2.10% -54.22% 206.32% - Horiz. % 30.38% 87.87% 97.40% 143.18% 140.24% 306.32% 100.00%
Tax -2,414 -4,326 -6,089 -6,749 -4,112 -10,411 -3,235 -4.76% YoY % 44.20% 28.95% 9.78% -64.13% 60.50% -221.82% - Horiz. % 74.62% 133.72% 188.22% 208.62% 127.11% 321.82% 100.00%
NP 1,776 7,792 7,344 12,997 15,228 31,833 10,556 -25.68% YoY % -77.21% 6.10% -43.49% -14.65% -52.16% 201.56% - Horiz. % 16.82% 73.82% 69.57% 123.12% 144.26% 301.56% 100.00%
NP to SH 1,765 7,760 7,308 12,941 15,467 31,703 10,647 -25.86% YoY % -77.26% 6.19% -43.53% -16.33% -51.21% 197.76% - Horiz. % 16.58% 72.88% 68.64% 121.55% 145.27% 297.76% 100.00%
Tax Rate 57.61 % 35.70 % 45.33 % 34.18 % 21.26 % 24.64 % 23.46 % 16.14% YoY % 61.37% -21.24% 32.62% 60.77% -13.72% 5.03% - Horiz. % 245.57% 152.17% 193.22% 145.69% 90.62% 105.03% 100.00%
Total Cost 42,707 48,829 69,749 95,179 67,438 160,923 90,264 -11.72% YoY % -12.54% -29.99% -26.72% 41.14% -58.09% 78.28% - Horiz. % 47.31% 54.10% 77.27% 105.45% 74.71% 178.28% 100.00%
Net Worth 292,760 291,101 283,125 275,150 273,156 257,205 181,565 8.28% YoY % 0.57% 2.82% 2.90% 0.73% 6.20% 41.66% - Horiz. % 161.24% 160.33% 155.94% 151.54% 150.45% 141.66% 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 0 0 0 9,956 0 19,179 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 51.91% 0.00% 100.00% -
Div Payout % - % - % - % 76.94 % - % 60.50 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 127.17% 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 292,760 291,101 283,125 275,150 273,156 257,205 181,565 8.28% YoY % 0.57% 2.82% 2.90% 0.73% 6.20% 41.66% - Horiz. % 161.24% 160.33% 155.94% 151.54% 150.45% 141.66% 100.00%
NOSH 218,478 199,384 199,384 199,384 199,384 199,384 153,869 6.01% YoY % 9.58% 0.00% 0.00% 0.00% 0.00% 29.58% - Horiz. % 141.99% 129.58% 129.58% 129.58% 129.58% 129.58% 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 3.99 % 13.76 % 9.53 % 12.01 % 18.42 % 16.51 % 10.47 % -14.84% YoY % -71.00% 44.39% -20.65% -34.80% 11.57% 57.69% - Horiz. % 38.11% 131.42% 91.02% 114.71% 175.93% 157.69% 100.00%
ROE 0.60 % 2.67 % 2.58 % 4.70 % 5.66 % 12.33 % 5.86 % -31.58% YoY % -77.53% 3.49% -45.11% -16.96% -54.10% 110.41% - Horiz. % 10.24% 45.56% 44.03% 80.20% 96.59% 210.41% 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 20.36 28.40 38.67 54.25 41.46 96.68 65.52 -17.69% YoY % -28.31% -26.56% -28.72% 30.85% -57.12% 47.56% - Horiz. % 31.07% 43.35% 59.02% 82.80% 63.28% 147.56% 100.00%
EPS 0.81 3.89 3.67 6.49 7.76 15.90 6.92 -30.04% YoY % -79.18% 5.99% -43.45% -16.37% -51.19% 129.77% - Horiz. % 11.71% 56.21% 53.03% 93.79% 112.14% 229.77% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 9.62 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 51.98% 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 20.36 25.92 35.29 49.51 37.84 88.23 46.15 -12.74% YoY % -21.45% -26.55% -28.72% 30.84% -57.11% 91.18% - Horiz. % 44.12% 56.16% 76.47% 107.28% 81.99% 191.18% 100.00%
EPS 0.81 3.55 3.34 5.92 7.08 14.51 4.87 -25.82% YoY % -77.18% 6.29% -43.58% -16.38% -51.21% 197.95% - Horiz. % 16.63% 72.90% 68.58% 121.56% 145.38% 297.95% 100.00%
DPS 0.00 0.00 0.00 4.56 0.00 8.78 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 51.94% 0.00% 100.00% -
NAPS 1.3400 1.3324 1.2959 1.2594 1.2503 1.1773 0.8310 8.28% YoY % 0.57% 2.82% 2.90% 0.73% 6.20% 41.67% - Horiz. % 161.25% 160.34% 155.94% 151.55% 150.46% 141.67% 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 3.14 3.20 2.47 1.75 2.41 1.55 1.27 16.27% YoY % -1.87% 29.55% 41.14% -27.39% 55.48% 22.05% - Horiz. % 247.24% 251.97% 194.49% 137.80% 189.76% 122.05% 100.00%
P/EPS 79.22 23.38 26.06 14.64 12.89 9.43 12.00 36.93% YoY % 238.84% -10.28% 78.01% 13.58% 36.69% -21.42% - Horiz. % 660.17% 194.83% 217.17% 122.00% 107.42% 78.58% 100.00%
EY 1.26 4.28 3.84 6.83 7.76 10.60 8.34 -27.00% YoY % -70.56% 11.46% -43.78% -11.98% -26.79% 27.10% - Horiz. % 15.11% 51.32% 46.04% 81.89% 93.05% 127.10% 100.00%
DY 0.00 0.00 0.00 5.26 0.00 6.41 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 82.06% 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 3.14 3.17 2.41 1.76 2.27 1.53 1.21 17.21% YoY % -0.95% 31.54% 36.93% -22.47% 48.37% 26.45% - Horiz. % 259.50% 261.98% 199.17% 145.45% 187.60% 126.45% 100.00%
P/EPS 79.22 23.12 25.37 14.71 12.12 9.31 11.42 38.06% YoY % 242.65% -8.87% 72.47% 21.37% 30.18% -18.48% - Horiz. % 693.70% 202.45% 222.15% 128.81% 106.13% 81.52% 100.00%
EY 1.26 4.32 3.94 6.80 8.25 10.74 8.76 -27.59% YoY % -70.83% 9.64% -42.06% -17.58% -23.18% 22.60% - Horiz. % 14.38% 49.32% 44.98% 77.63% 94.18% 122.60% 100.00%
DY 0.00 0.00 0.00 5.24 0.00 6.50 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 80.62% 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.
Comment
YG-Q2FY19.pdf 
