[YOCB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 68.36%
YoY- -7.64%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 93,641 42,299 185,322 147,029 94,121 43,908 197,882 -39.19%
PBT 13,856 6,046 25,151 22,554 13,568 4,599 27,211 -36.15%
Tax -3,459 -1,257 -6,595 -5,873 -3,660 -1,282 -7,164 -38.37%
NP 10,397 4,789 18,556 16,681 9,908 3,317 20,047 -35.37%
-
NP to SH 10,397 4,789 18,556 16,681 9,908 3,317 20,047 -35.37%
-
Tax Rate 24.96% 20.79% 26.22% 26.04% 26.98% 27.88% 26.33% -
Total Cost 83,244 37,510 166,766 130,348 84,213 40,591 177,835 -39.62%
-
Net Worth 172,302 17,011,360 165,181 166,330 15,969,646 15,652,394 152,984 8.22%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,199 - 6,402 6,397 3,201 - 6,399 -36.93%
Div Payout % 30.77% - 34.50% 38.35% 32.31% - 31.92% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 172,302 17,011,360 165,181 166,330 15,969,646 15,652,394 152,984 8.22%
NOSH 159,953 160,167 160,060 159,932 160,064 160,241 159,992 -0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.10% 11.32% 10.01% 11.35% 10.53% 7.55% 10.13% -
ROE 6.03% 0.03% 11.23% 10.03% 0.06% 0.02% 13.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 58.54 26.41 115.78 91.93 58.80 27.40 123.68 -39.18%
EPS 6.50 2.99 11.60 10.43 6.19 2.07 12.53 -35.36%
DPS 2.00 0.00 4.00 4.00 2.00 0.00 4.00 -36.92%
NAPS 1.0772 106.21 1.032 1.04 99.77 97.68 0.9562 8.24%
Adjusted Per Share Value based on latest NOSH - 160,094
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 58.95 26.63 116.67 92.56 59.25 27.64 124.58 -39.19%
EPS 6.55 3.01 11.68 10.50 6.24 2.09 12.62 -35.33%
DPS 2.01 0.00 4.03 4.03 2.02 0.00 4.03 -37.02%
NAPS 1.0847 107.0965 1.0399 1.0471 100.5383 98.541 0.9631 8.22%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.05 0.94 1.00 0.88 0.85 1.02 1.23 -
P/RPS 1.79 3.56 0.86 0.96 1.45 3.72 0.99 48.25%
P/EPS 16.15 31.44 8.63 8.44 13.73 49.28 9.82 39.20%
EY 6.19 3.18 11.59 11.85 7.28 2.03 10.19 -28.20%
DY 1.90 0.00 4.00 4.55 2.35 0.00 3.25 -30.01%
P/NAPS 0.97 0.01 0.97 0.85 0.01 0.01 1.29 -17.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 28/05/15 11/02/15 26/11/14 27/08/14 -
Price 0.94 0.995 0.865 0.87 0.90 1.05 1.19 -
P/RPS 1.61 3.77 0.75 0.95 1.53 3.83 0.96 41.02%
P/EPS 14.46 33.28 7.46 8.34 14.54 50.72 9.50 32.22%
EY 6.91 3.01 13.40 11.99 6.88 1.97 10.53 -24.42%
DY 2.13 0.00 4.62 4.60 2.22 0.00 3.36 -26.14%
P/NAPS 0.87 0.01 0.84 0.84 0.01 0.01 1.24 -20.99%

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