[YOCB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 126.32%
YoY- 76.76%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 22,119 205,659 168,515 114,660 59,727 201,714 167,202 -74.00%
PBT 1,426 30,555 26,597 17,162 7,588 19,159 15,231 -79.35%
Tax -423 -7,438 -6,601 -4,273 -1,893 -4,684 -3,789 -76.78%
NP 1,003 23,117 19,996 12,889 5,695 14,475 11,442 -80.23%
-
NP to SH 1,003 23,117 19,996 12,889 5,695 14,475 11,442 -80.23%
-
Tax Rate 29.66% 24.34% 24.82% 24.90% 24.95% 24.45% 24.88% -
Total Cost 21,116 182,542 148,519 101,771 54,032 187,239 155,760 -73.57%
-
Net Worth 252,258 250,671 250,671 244,325 239,566 231,633 233,201 5.37%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 6,346 3,966 - - 8,725 6,389 -
Div Payout % - 27.45% 19.84% - - 60.28% 55.84% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 252,258 250,671 250,671 244,325 239,566 231,633 233,201 5.37%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.53% 11.24% 11.87% 11.24% 9.54% 7.18% 6.84% -
ROE 0.40% 9.22% 7.98% 5.28% 2.38% 6.25% 4.91% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.94 129.63 106.22 72.27 37.65 127.14 104.68 -73.89%
EPS 0.63 14.57 12.42 8.12 3.59 9.07 7.16 -80.18%
DPS 0.00 4.00 2.50 0.00 0.00 5.50 4.00 -
NAPS 1.59 1.58 1.58 1.54 1.51 1.46 1.46 5.84%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.82 128.54 105.32 71.66 37.33 126.07 104.50 -74.01%
EPS 0.63 14.45 12.50 8.06 3.56 9.05 7.15 -80.16%
DPS 0.00 3.97 2.48 0.00 0.00 5.45 3.99 -
NAPS 1.5766 1.5667 1.5667 1.527 1.4973 1.4477 1.4575 5.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.08 0.98 0.97 0.88 0.765 0.635 0.515 -
P/RPS 7.75 0.76 0.91 1.22 2.03 0.50 0.49 529.03%
P/EPS 170.83 6.73 7.70 10.83 21.31 6.96 7.19 724.87%
EY 0.59 14.87 12.99 9.23 4.69 14.37 13.91 -87.81%
DY 0.00 4.08 2.58 0.00 0.00 8.66 7.77 -
P/NAPS 0.68 0.62 0.61 0.57 0.51 0.43 0.35 55.63%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 14/09/21 27/05/21 23/02/21 26/11/20 27/08/20 25/06/20 -
Price 1.08 1.05 0.95 0.94 0.805 0.62 0.62 -
P/RPS 7.75 0.81 0.89 1.30 2.14 0.49 0.59 455.84%
P/EPS 170.83 7.21 7.54 11.57 22.43 6.80 8.66 628.74%
EY 0.59 13.88 13.27 8.64 4.46 14.72 11.55 -86.20%
DY 0.00 3.81 2.63 0.00 0.00 8.87 6.45 -
P/NAPS 0.68 0.66 0.60 0.61 0.53 0.42 0.42 37.84%

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