[YOCB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 132.95%
YoY- 13.51%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 43,908 197,882 144,345 97,145 46,479 178,607 138,006 -53.36%
PBT 4,599 27,211 24,786 16,941 7,124 27,680 22,185 -64.93%
Tax -1,282 -7,164 -6,726 -4,227 -1,898 -7,227 -5,842 -63.58%
NP 3,317 20,047 18,060 12,714 5,226 20,453 16,343 -65.43%
-
NP to SH 3,317 20,047 18,060 12,174 5,226 20,453 16,343 -65.43%
-
Tax Rate 27.88% 26.33% 27.14% 24.95% 26.64% 26.11% 26.33% -
Total Cost 40,591 177,835 126,285 84,431 41,253 158,154 121,663 -51.86%
-
Net Worth 15,652,394 152,984 138,401 148,295 144,394 139,343 138,491 2230.90%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 6,399 6,398 3,199 3,196 5,600 5,602 -
Div Payout % - 31.92% 35.43% 26.28% 61.16% 27.38% 34.28% -
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 15,652,394 152,984 138,401 148,295 144,394 139,343 138,491 2230.90%
NOSH 160,241 159,992 159,964 159,973 159,816 160,000 160,068 0.07%
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 7.55% 10.13% 12.51% 13.09% 11.24% 11.45% 11.84% -
ROE 0.02% 13.10% 13.05% 8.21% 3.62% 14.68% 11.80% -
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 27.40 123.68 90.24 60.73 29.08 111.63 86.22 -53.39%
EPS 2.07 12.53 11.29 7.61 3.27 12.78 10.21 -65.45%
DPS 0.00 4.00 4.00 2.00 2.00 3.50 3.50 -
NAPS 97.68 0.9562 0.8652 0.927 0.9035 0.8709 0.8652 2229.22%
Adjusted Per Share Value based on latest NOSH - 160,115
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.64 124.58 90.87 61.16 29.26 112.44 86.88 -53.36%
EPS 2.09 12.62 11.37 7.66 3.29 12.88 10.29 -65.41%
DPS 0.00 4.03 4.03 2.01 2.01 3.53 3.53 -
NAPS 98.541 0.9631 0.8713 0.9336 0.909 0.8773 0.8719 2230.86%
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 1.02 1.23 1.22 0.95 0.695 0.65 0.525 -
P/RPS 3.72 0.99 1.35 1.56 2.39 0.58 0.61 233.42%
P/EPS 49.28 9.82 10.81 12.48 21.25 5.08 5.14 350.68%
EY 2.03 10.19 9.25 8.01 4.71 19.67 19.45 -77.80%
DY 0.00 3.25 3.28 2.11 2.88 5.38 6.67 -
P/NAPS 0.01 1.29 1.41 1.02 0.77 0.75 0.61 -93.53%
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 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.05 1.19 1.21 0.975 0.875 0.62 0.57 -
P/RPS 3.83 0.96 1.34 1.61 3.01 0.56 0.66 222.58%
P/EPS 50.72 9.50 10.72 12.81 26.76 4.85 5.58 334.95%
EY 1.97 10.53 9.33 7.81 3.74 20.62 17.91 -77.01%
DY 0.00 3.36 3.31 2.05 2.29 5.65 6.14 -
P/NAPS 0.01 1.24 1.40 1.05 0.97 0.71 0.66 -93.86%

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