[YOKO] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 78.26%
YoY- 12.86%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 193,132 185,874 183,392 197,665 190,604 174,278 141,324 23.12%
PBT 19,524 17,842 16,580 12,634 7,448 -216 -4,852 -
Tax -5,516 -4,714 -3,464 -4,510 -2,890 -370 1,204 -
NP 14,008 13,128 13,116 8,124 4,557 -586 -3,648 -
-
NP to SH 14,294 13,468 13,116 8,124 4,557 -586 -3,648 -
-
Tax Rate 28.25% 26.42% 20.89% 35.70% 38.80% - - -
Total Cost 179,124 172,746 170,276 189,541 186,046 174,864 144,972 15.13%
-
Net Worth 105,124 102,795 102,032 98,454 94,169 88,761 90,331 10.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 4,355 - 2,439 - - - -
Div Payout % - 32.34% - 30.03% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 105,124 102,795 102,032 98,454 94,169 88,761 90,331 10.62%
NOSH 86,880 87,115 87,207 87,127 87,193 86,176 86,857 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.25% 7.06% 7.15% 4.11% 2.39% -0.34% -2.58% -
ROE 13.60% 13.10% 12.85% 8.25% 4.84% -0.66% -4.04% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 222.30 213.37 210.29 226.87 218.60 202.23 162.71 23.10%
EPS 16.45 15.46 15.04 9.33 5.23 -0.68 -4.20 -
DPS 0.00 5.00 0.00 2.80 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.17 1.13 1.08 1.03 1.04 10.61%
Adjusted Per Share Value based on latest NOSH - 87,079
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 226.50 217.99 215.08 231.82 223.54 204.39 165.74 23.12%
EPS 16.76 15.79 15.38 9.53 5.34 -0.69 -4.28 -
DPS 0.00 5.11 0.00 2.86 0.00 0.00 0.00 -
NAPS 1.2329 1.2056 1.1966 1.1546 1.1044 1.041 1.0594 10.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.21 1.00 0.78 0.56 0.56 0.62 0.62 -
P/RPS 0.54 0.47 0.37 0.25 0.26 0.31 0.38 26.37%
P/EPS 7.35 6.47 5.19 6.01 10.71 -91.18 -14.76 -
EY 13.60 15.46 19.28 16.65 9.33 -1.10 -6.77 -
DY 0.00 5.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.67 0.50 0.52 0.60 0.60 40.52%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 14/08/13 13/05/13 22/02/13 08/11/12 10/08/12 26/04/12 -
Price 1.25 1.34 0.90 0.60 0.52 0.59 0.61 -
P/RPS 0.56 0.63 0.43 0.26 0.24 0.29 0.37 31.78%
P/EPS 7.60 8.67 5.98 6.43 9.95 -86.76 -14.52 -
EY 13.16 11.54 16.71 15.54 10.05 -1.15 -6.89 -
DY 0.00 3.73 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 1.03 1.14 0.77 0.53 0.48 0.57 0.59 44.93%

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