[YOCB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 76.65%
YoY- 5.73%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 114,250 55,700 205,941 155,718 101,042 49,199 188,588 -28.33%
PBT 18,951 8,048 32,795 25,731 14,379 5,610 30,267 -26.74%
Tax -4,718 -2,072 -7,773 -6,255 -3,354 -1,228 -7,520 -26.65%
NP 14,233 5,976 25,022 19,476 11,025 4,382 22,747 -26.78%
-
NP to SH 14,233 5,976 25,022 19,476 11,025 4,382 22,747 -26.78%
-
Tax Rate 24.90% 25.75% 23.70% 24.31% 23.33% 21.89% 24.85% -
Total Cost 100,017 49,724 180,919 136,242 90,017 44,817 165,841 -28.55%
-
Net Worth 223,880 219,083 212,782 210,432 201,988 200,149 195,911 9.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,198 - 7,995 7,995 4,797 - 7,995 -45.62%
Div Payout % 22.47% - 31.95% 41.05% 43.51% - 35.15% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 223,880 219,083 212,782 210,432 201,988 200,149 195,911 9.27%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.46% 10.73% 12.15% 12.51% 10.91% 8.91% 12.06% -
ROE 6.36% 2.73% 11.76% 9.26% 5.46% 2.19% 11.61% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 71.44 34.83 128.78 97.38 63.18 30.77 117.93 -28.34%
EPS 8.90 3.74 15.65 12.18 6.89 2.74 14.22 -26.76%
DPS 2.00 0.00 5.00 5.00 3.00 0.00 5.00 -45.62%
NAPS 1.40 1.37 1.3306 1.3159 1.2631 1.2516 1.2251 9.27%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 71.41 34.81 128.71 97.32 63.15 30.75 117.87 -28.33%
EPS 8.90 3.74 15.64 12.17 6.89 2.74 14.22 -26.76%
DPS 2.00 0.00 5.00 5.00 3.00 0.00 5.00 -45.62%
NAPS 1.3993 1.3693 1.3299 1.3152 1.2624 1.2509 1.2244 9.28%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.99 1.08 1.19 1.05 1.20 1.31 1.35 -
P/RPS 1.39 3.10 0.92 1.08 1.90 4.26 1.14 14.09%
P/EPS 11.12 28.90 7.61 8.62 17.41 47.81 9.49 11.11%
EY 8.99 3.46 13.15 11.60 5.75 2.09 10.54 -10.03%
DY 2.02 0.00 4.20 4.76 2.50 0.00 3.70 -33.12%
P/NAPS 0.71 0.79 0.89 0.80 0.95 1.05 1.10 -25.25%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 28/08/18 24/05/18 27/02/18 23/11/17 22/08/17 -
Price 1.06 1.02 1.20 1.11 1.04 1.21 1.49 -
P/RPS 1.48 2.93 0.93 1.14 1.65 3.93 1.26 11.29%
P/EPS 11.91 27.29 7.67 9.11 15.08 44.16 10.47 8.94%
EY 8.40 3.66 13.04 10.97 6.63 2.26 9.55 -8.17%
DY 1.89 0.00 4.17 4.50 2.88 0.00 3.36 -31.78%
P/NAPS 0.76 0.74 0.90 0.84 0.82 0.97 1.22 -26.99%

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