[YOCB] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 22.34%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 144,320 141,002 142,157 139,616 126,136 127,541 131,314 6.49%
PBT 26,416 25,309 25,396 25,022 19,676 21,077 21,625 14.25%
Tax -6,612 -7,007 -7,104 -7,562 -5,404 -5,989 -5,322 15.55%
NP 19,804 18,302 18,292 17,460 14,272 15,088 16,302 13.83%
-
NP to SH 19,804 18,302 18,292 17,460 14,272 15,088 16,302 13.83%
-
Tax Rate 25.03% 27.69% 27.97% 30.22% 27.46% 28.41% 24.61% -
Total Cost 124,516 122,700 123,865 122,156 111,864 112,453 115,012 5.43%
-
Net Worth 115,371 110,381 103,114 98,032 95,338 73,932 67,279 43.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,590 - - - - 6,809 5,980 36.96%
Div Payout % 48.43% - - - - 45.13% 36.68% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 115,371 110,381 103,114 98,032 95,338 73,932 67,279 43.21%
NOSH 119,878 119,967 120,026 119,917 120,134 97,279 89,706 21.30%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.72% 12.98% 12.87% 12.51% 11.31% 11.83% 12.41% -
ROE 17.17% 16.58% 17.74% 17.81% 14.97% 20.41% 24.23% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 120.39 117.53 118.44 116.43 105.00 131.11 146.38 -12.20%
EPS 16.52 11.44 15.24 14.56 11.88 15.51 18.17 -6.14%
DPS 8.00 0.00 0.00 0.00 0.00 7.00 6.67 12.87%
NAPS 0.9624 0.9201 0.8591 0.8175 0.7936 0.76 0.75 18.06%
Adjusted Per Share Value based on latest NOSH - 120,046
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 90.86 88.77 89.50 87.90 79.41 80.29 82.67 6.49%
EPS 12.47 11.52 11.52 10.99 8.99 9.50 10.26 13.87%
DPS 6.04 0.00 0.00 0.00 0.00 4.29 3.77 36.87%
NAPS 0.7263 0.6949 0.6492 0.6172 0.6002 0.4654 0.4236 43.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.63 0.63 0.65 0.90 0.64 0.83 0.86 -
P/RPS 0.52 0.54 0.55 0.77 0.61 0.63 0.59 -8.06%
P/EPS 3.81 4.13 4.27 6.18 5.39 5.35 4.73 -13.41%
EY 26.22 24.22 23.45 16.18 18.56 18.69 21.13 15.46%
DY 12.70 0.00 0.00 0.00 0.00 8.43 7.75 38.95%
P/NAPS 0.65 0.68 0.76 1.10 0.81 1.09 1.15 -31.61%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 26/05/11 24/02/11 25/11/10 26/08/10 27/05/10 -
Price 0.58 0.62 0.65 0.64 0.82 0.64 0.66 -
P/RPS 0.48 0.53 0.55 0.55 0.78 0.49 0.45 4.39%
P/EPS 3.51 4.06 4.27 4.40 6.90 4.13 3.63 -2.21%
EY 28.48 24.61 23.45 22.75 14.49 24.23 27.54 2.26%
DY 13.79 0.00 0.00 0.00 0.00 10.94 10.10 23.04%
P/NAPS 0.60 0.67 0.76 0.78 1.03 0.84 0.88 -22.51%

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