[YOCB] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 2.21%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 197,882 192,460 194,290 185,916 178,607 184,008 184,196 4.90%
PBT 27,211 33,048 33,882 28,496 27,680 29,580 29,202 -4.61%
Tax -7,164 -8,968 -8,454 -7,592 -7,227 -7,789 -7,752 -5.13%
NP 20,047 24,080 25,428 20,904 20,453 21,790 21,450 -4.42%
-
NP to SH 20,047 24,080 24,348 20,904 20,453 21,790 21,450 -4.42%
-
Tax Rate 26.33% 27.14% 24.95% 26.64% 26.11% 26.33% 26.55% -
Total Cost 177,835 168,380 168,862 165,012 158,154 162,217 162,746 6.10%
-
Net Worth 152,984 138,401 148,295 144,394 139,343 138,491 132,877 9.87%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,399 8,531 6,398 12,785 5,600 7,469 4,802 21.15%
Div Payout % 31.92% 35.43% 26.28% 61.16% 27.38% 34.28% 22.39% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 152,984 138,401 148,295 144,394 139,343 138,491 132,877 9.87%
NOSH 159,992 159,964 159,973 159,816 160,000 160,068 160,074 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.13% 12.51% 13.09% 11.24% 11.45% 11.84% 11.65% -
ROE 13.10% 17.40% 16.42% 14.48% 14.68% 15.73% 16.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 123.68 120.31 121.45 116.33 111.63 114.96 115.07 4.94%
EPS 12.53 15.05 15.22 13.08 12.78 13.61 13.40 -4.38%
DPS 4.00 5.33 4.00 8.00 3.50 4.67 3.00 21.20%
NAPS 0.9562 0.8652 0.927 0.9035 0.8709 0.8652 0.8301 9.91%
Adjusted Per Share Value based on latest NOSH - 159,816
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 123.68 120.29 121.43 116.20 111.63 115.01 115.12 4.91%
EPS 12.53 15.05 15.22 13.07 12.78 13.62 13.41 -4.43%
DPS 4.00 5.33 4.00 7.99 3.50 4.67 3.00 21.20%
NAPS 0.9562 0.865 0.9268 0.9025 0.8709 0.8656 0.8305 9.87%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.23 1.22 0.95 0.695 0.65 0.525 0.53 -
P/RPS 0.99 1.01 0.78 0.60 0.58 0.46 0.46 66.92%
P/EPS 9.82 8.10 6.24 5.31 5.08 3.86 3.96 83.51%
EY 10.19 12.34 16.02 18.82 19.67 25.93 25.28 -45.52%
DY 3.25 4.37 4.21 11.51 5.38 8.89 5.66 -30.98%
P/NAPS 1.29 1.41 1.02 0.77 0.75 0.61 0.64 59.77%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 1.19 1.21 0.975 0.875 0.62 0.57 0.55 -
P/RPS 0.96 1.01 0.80 0.75 0.56 0.50 0.48 58.94%
P/EPS 9.50 8.04 6.41 6.69 4.85 4.19 4.10 75.37%
EY 10.53 12.44 15.61 14.95 20.62 23.88 24.36 -42.91%
DY 3.36 4.41 4.10 9.14 5.65 8.19 5.45 -27.62%
P/NAPS 1.24 1.40 1.05 0.97 0.71 0.66 0.66 52.43%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment