[YOCB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 42.98%
YoY- 3.59%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 92,098 41,953 153,913 115,327 77,331 36,080 141,002 -24.62%
PBT 14,601 6,982 23,484 19,188 13,362 6,604 25,309 -30.58%
Tax -3,876 -1,900 -6,205 -4,977 -3,423 -1,653 -7,007 -32.49%
NP 10,725 5,082 17,279 14,211 9,939 4,951 18,302 -29.85%
-
NP to SH 10,725 5,082 17,279 14,211 9,939 4,951 18,302 -29.85%
-
Tax Rate 26.55% 27.21% 26.42% 25.94% 25.62% 25.03% 27.69% -
Total Cost 81,373 36,871 136,634 101,116 67,392 31,129 122,700 -23.85%
-
Net Worth 132,877 129,415 124,488 121,449 117,152 115,371 110,381 13.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,401 2,397 3,199 3,200 - 2,397 - -
Div Payout % 22.39% 47.17% 18.52% 22.52% - 48.43% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 132,877 129,415 124,488 121,449 117,152 115,371 110,381 13.09%
NOSH 160,074 159,811 159,990 160,033 160,000 119,878 119,967 21.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.65% 12.11% 11.23% 12.32% 12.85% 13.72% 12.98% -
ROE 8.07% 3.93% 13.88% 11.70% 8.48% 4.29% 16.58% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.53 26.25 96.20 72.06 48.33 30.10 117.53 -37.75%
EPS 6.70 3.18 10.80 8.88 6.21 4.13 11.44 -29.88%
DPS 1.50 1.50 2.00 2.00 0.00 2.00 0.00 -
NAPS 0.8301 0.8098 0.7781 0.7589 0.7322 0.9624 0.9201 -6.60%
Adjusted Per Share Value based on latest NOSH - 159,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.56 26.22 96.20 72.08 48.33 22.55 88.13 -24.62%
EPS 6.70 3.18 10.80 8.88 6.21 3.09 11.44 -29.88%
DPS 1.50 1.50 2.00 2.00 0.00 1.50 0.00 -
NAPS 0.8305 0.8088 0.7781 0.7591 0.7322 0.7211 0.6899 13.09%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.53 0.56 0.59 0.59 0.62 0.63 0.63 -
P/RPS 0.92 2.13 0.61 0.82 1.28 2.09 0.54 42.41%
P/EPS 7.91 17.61 5.46 6.64 9.98 15.25 4.13 53.92%
EY 12.64 5.68 18.31 15.05 10.02 6.56 24.22 -35.05%
DY 2.83 2.68 3.39 3.39 0.00 3.17 0.00 -
P/NAPS 0.64 0.69 0.76 0.78 0.85 0.65 0.68 -3.94%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 24/05/12 24/02/12 29/11/11 26/08/11 -
Price 0.55 0.53 0.55 0.56 0.60 0.58 0.62 -
P/RPS 0.96 2.02 0.57 0.78 1.24 1.93 0.53 48.32%
P/EPS 8.21 16.67 5.09 6.31 9.66 14.04 4.06 59.57%
EY 12.18 6.00 19.64 15.86 10.35 7.12 24.61 -37.29%
DY 2.73 2.83 3.64 3.57 0.00 3.45 0.00 -
P/NAPS 0.66 0.65 0.71 0.74 0.82 0.60 0.67 -0.99%

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