[YOCB] QoQ Cumulative 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- 144.67%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 36,080 141,002 106,618 69,808 31,534 127,541 98,486 -48.76%
PBT 6,604 25,309 19,047 12,511 4,919 21,077 16,219 -45.03%
Tax -1,653 -7,007 -5,328 -3,781 -1,351 -5,989 -3,992 -44.41%
NP 4,951 18,302 13,719 8,730 3,568 15,088 12,227 -45.23%
-
NP to SH 4,951 18,302 13,719 8,730 3,568 15,088 12,227 -45.23%
-
Tax Rate 25.03% 27.69% 27.97% 30.22% 27.46% 28.41% 24.61% -
Total Cost 31,129 122,700 92,899 61,078 27,966 112,453 86,259 -49.28%
-
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 2,397 - - - - 6,809 4,485 -34.11%
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 4.29% 16.58% 13.30% 8.91% 3.74% 20.41% 18.17% -
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 30.10 117.53 88.83 58.21 26.25 131.11 109.79 -57.76%
EPS 4.13 11.44 11.43 7.28 2.97 15.51 13.63 -54.85%
DPS 2.00 0.00 0.00 0.00 0.00 7.00 5.00 -45.68%
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 22.55 88.13 66.64 43.63 19.71 79.71 61.55 -48.76%
EPS 3.09 11.44 8.57 5.46 2.23 9.43 7.64 -45.27%
DPS 1.50 0.00 0.00 0.00 0.00 4.26 2.80 -34.01%
NAPS 0.7211 0.6899 0.6445 0.6127 0.5959 0.4621 0.4205 43.22%
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 2.09 0.54 0.73 1.55 2.44 0.63 0.78 92.80%
P/EPS 15.25 4.13 5.69 12.36 21.55 5.35 6.31 79.99%
EY 6.56 24.22 17.58 8.09 4.64 18.69 15.85 -44.43%
DY 3.17 0.00 0.00 0.00 0.00 8.43 5.81 -33.20%
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 1.93 0.53 0.73 1.10 3.12 0.49 0.60 117.75%
P/EPS 14.04 4.06 5.69 8.79 27.61 4.13 4.84 103.26%
EY 7.12 24.61 17.58 11.38 3.62 24.23 20.65 -50.79%
DY 3.45 0.00 0.00 0.00 0.00 10.94 7.58 -40.80%
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