[YOKO] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 52.96%
YoY- 382.06%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 161,558 144,000 183,333 183,780 170,152 169,612 195,126 -11.85%
PBT 10,750 6,240 18,434 18,814 14,372 10,428 2,242 185.16%
Tax -1,132 1,132 -3,616 -3,480 -4,348 -2,544 -1,736 -24.86%
NP 9,618 7,372 14,818 15,334 10,024 7,884 506 616.08%
-
NP to SH 9,618 7,372 14,820 15,336 10,026 7,884 507 615.14%
-
Tax Rate 10.53% -18.14% 19.62% 18.50% 30.25% 24.40% 77.43% -
Total Cost 151,940 136,628 168,515 168,445 160,128 161,728 194,620 -15.25%
-
Net Worth 74,487 73,197 35,722 67,940 61,410 58,432 56,444 20.37%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 74,487 73,197 35,722 67,940 61,410 58,432 56,444 20.37%
NOSH 43,559 43,569 43,564 43,551 43,553 43,606 43,418 0.21%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.95% 5.12% 8.08% 8.34% 5.89% 4.65% 0.26% -
ROE 12.91% 10.07% 41.49% 22.57% 16.33% 13.49% 0.90% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 370.89 330.50 420.83 421.98 390.67 388.96 449.40 -12.04%
EPS 22.08 16.92 17.01 35.21 23.02 18.08 1.16 616.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.68 0.82 1.56 1.41 1.34 1.30 20.11%
Adjusted Per Share Value based on latest NOSH - 43,557
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 189.47 168.88 215.01 215.53 199.55 198.92 228.84 -11.85%
EPS 11.28 8.65 17.38 17.99 11.76 9.25 0.59 618.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8736 0.8584 0.4189 0.7968 0.7202 0.6853 0.662 20.37%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.66 0.68 0.57 0.43 0.31 0.29 0.29 -
P/RPS 0.18 0.21 0.14 0.10 0.08 0.07 0.06 108.42%
P/EPS 2.99 4.02 1.68 1.22 1.35 1.60 24.84 -75.71%
EY 33.45 24.88 59.68 81.89 74.26 62.34 4.03 311.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.70 0.28 0.22 0.22 0.22 46.62%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 07/05/10 25/02/10 12/11/09 06/08/09 11/05/09 12/02/09 -
Price 0.72 0.66 0.57 0.52 0.38 0.31 0.25 -
P/RPS 0.19 0.20 0.14 0.12 0.10 0.08 0.06 116.09%
P/EPS 3.26 3.90 1.68 1.48 1.65 1.71 21.41 -71.58%
EY 30.67 25.64 59.68 67.72 60.58 58.32 4.67 251.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.70 0.33 0.27 0.23 0.19 69.93%

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