[YOCB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -72.95%
YoY- 38.76%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 153,913 115,327 77,331 36,080 141,002 106,618 69,808 69.48%
PBT 23,484 19,188 13,362 6,604 25,309 19,047 12,511 52.22%
Tax -6,205 -4,977 -3,423 -1,653 -7,007 -5,328 -3,781 39.17%
NP 17,279 14,211 9,939 4,951 18,302 13,719 8,730 57.70%
-
NP to SH 17,279 14,211 9,939 4,951 18,302 13,719 8,730 57.70%
-
Tax Rate 26.42% 25.94% 25.62% 25.03% 27.69% 27.97% 30.22% -
Total Cost 136,634 101,116 67,392 31,129 122,700 92,899 61,078 71.13%
-
Net Worth 124,488 121,449 117,152 115,371 110,381 103,114 98,032 17.28%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,199 3,200 - 2,397 - - - -
Div Payout % 18.52% 22.52% - 48.43% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 124,488 121,449 117,152 115,371 110,381 103,114 98,032 17.28%
NOSH 159,990 160,033 160,000 119,878 119,967 120,026 119,917 21.21%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.23% 12.32% 12.85% 13.72% 12.98% 12.87% 12.51% -
ROE 13.88% 11.70% 8.48% 4.29% 16.58% 13.30% 8.91% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 96.20 72.06 48.33 30.10 117.53 88.83 58.21 39.82%
EPS 10.80 8.88 6.21 4.13 11.44 11.43 7.28 30.10%
DPS 2.00 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.7781 0.7589 0.7322 0.9624 0.9201 0.8591 0.8175 -3.24%
Adjusted Per Share Value based on latest NOSH - 119,878
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 96.20 72.08 48.33 22.55 88.13 66.64 43.63 69.48%
EPS 10.80 8.88 6.21 3.09 11.44 8.57 5.46 57.64%
DPS 2.00 2.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.7781 0.7591 0.7322 0.7211 0.6899 0.6445 0.6127 17.28%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.59 0.59 0.62 0.63 0.63 0.65 0.90 -
P/RPS 0.61 0.82 1.28 2.09 0.54 0.73 1.55 -46.32%
P/EPS 5.46 6.64 9.98 15.25 4.13 5.69 12.36 -42.02%
EY 18.31 15.05 10.02 6.56 24.22 17.58 8.09 72.46%
DY 3.39 3.39 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.85 0.65 0.68 0.76 1.10 -21.86%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 24/05/12 24/02/12 29/11/11 26/08/11 26/05/11 24/02/11 -
Price 0.55 0.56 0.60 0.58 0.62 0.65 0.64 -
P/RPS 0.57 0.78 1.24 1.93 0.53 0.73 1.10 -35.51%
P/EPS 5.09 6.31 9.66 14.04 4.06 5.69 8.79 -30.54%
EY 19.64 15.86 10.35 7.12 24.61 17.58 11.38 43.92%
DY 3.64 3.57 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.82 0.60 0.67 0.76 0.78 -6.08%

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