[YOKO] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.52%
YoY- 68.0%
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 172,000 163,528 151,752 187,771 193,132 185,874 183,392 -4.18%
PBT 7,369 7,754 7,824 18,824 19,524 17,842 16,580 -41.73%
Tax -2,102 -2,196 -2,244 -5,322 -5,516 -4,714 -3,464 -28.30%
NP 5,266 5,558 5,580 13,502 14,008 13,128 13,116 -45.54%
-
NP to SH 5,424 5,720 5,756 13,648 14,294 13,468 13,116 -44.46%
-
Tax Rate 28.52% 28.32% 28.68% 28.27% 28.25% 26.42% 20.89% -
Total Cost 166,733 157,970 146,172 174,269 179,124 172,746 170,276 -1.39%
-
Net Worth 106,603 105,862 107,286 107,382 105,124 102,795 102,032 2.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 4,355 - -
Div Payout % - - - - - 32.34% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 106,603 105,862 107,286 107,382 105,124 102,795 102,032 2.96%
NOSH 85,283 85,373 85,147 86,598 86,880 87,115 87,207 -1.47%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.06% 3.40% 3.68% 7.19% 7.25% 7.06% 7.15% -
ROE 5.09% 5.40% 5.37% 12.71% 13.60% 13.10% 12.85% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 201.68 191.55 178.22 216.83 222.30 213.37 210.29 -2.74%
EPS 6.36 6.70 6.76 15.76 16.45 15.46 15.04 -43.63%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.25 1.24 1.26 1.24 1.21 1.18 1.17 4.50%
Adjusted Per Share Value based on latest NOSH - 85,830
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 201.72 191.78 177.97 220.21 226.50 217.99 215.08 -4.18%
EPS 6.36 6.71 6.75 16.01 16.76 15.79 15.38 -44.46%
DPS 0.00 0.00 0.00 0.00 0.00 5.11 0.00 -
NAPS 1.2502 1.2415 1.2582 1.2594 1.2329 1.2056 1.1966 2.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.27 1.29 1.21 1.21 1.21 1.00 0.78 -
P/RPS 0.63 0.67 0.68 0.56 0.54 0.47 0.37 42.54%
P/EPS 19.97 19.25 17.90 7.68 7.35 6.47 5.19 145.34%
EY 5.01 5.19 5.59 13.02 13.60 15.46 19.28 -59.24%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 1.02 1.04 0.96 0.98 1.00 0.85 0.67 32.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 12/05/14 17/02/14 21/11/13 14/08/13 13/05/13 -
Price 1.20 1.34 1.21 1.20 1.25 1.34 0.90 -
P/RPS 0.59 0.70 0.68 0.55 0.56 0.63 0.43 23.45%
P/EPS 18.87 20.00 17.90 7.61 7.60 8.67 5.98 114.98%
EY 5.30 5.00 5.59 13.13 13.16 11.54 16.71 -53.45%
DY 0.00 0.00 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.96 1.08 0.96 0.97 1.03 1.14 0.77 15.82%

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