[YOKO] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 137.68%
YoY- 12.86%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 144,849 92,937 45,848 197,665 142,953 87,139 35,331 155.93%
PBT 14,643 8,921 4,145 12,634 5,586 -108 -1,213 -
Tax -4,137 -2,357 -866 -4,510 -2,168 -185 301 -
NP 10,506 6,564 3,279 8,124 3,418 -293 -912 -
-
NP to SH 10,721 6,734 3,279 8,124 3,418 -293 -912 -
-
Tax Rate 28.25% 26.42% 20.89% 35.70% 38.81% - - -
Total Cost 134,343 86,373 42,569 189,541 139,535 87,432 36,243 139.32%
-
Net Worth 105,124 102,795 102,032 98,454 94,169 88,761 90,331 10.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 2,177 - 2,439 - - - -
Div Payout % - 32.34% - 30.03% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 105,124 102,795 102,032 98,454 94,169 88,761 90,331 10.62%
NOSH 86,880 87,115 87,207 87,127 87,193 86,176 86,857 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.25% 7.06% 7.15% 4.11% 2.39% -0.34% -2.58% -
ROE 10.20% 6.55% 3.21% 8.25% 3.63% -0.33% -1.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 166.72 106.68 52.57 226.87 163.95 101.12 40.68 155.87%
EPS 12.34 7.73 3.76 9.33 3.92 -0.34 -1.05 -
DPS 0.00 2.50 0.00 2.80 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.17 1.13 1.08 1.03 1.04 10.61%
Adjusted Per Share Value based on latest NOSH - 87,079
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 169.88 108.99 53.77 231.82 167.65 102.19 41.44 155.92%
EPS 12.57 7.90 3.85 9.53 4.01 -0.34 -1.07 -
DPS 0.00 2.55 0.00 2.86 0.00 0.00 0.00 -
NAPS 1.2329 1.2056 1.1966 1.1546 1.1044 1.041 1.0594 10.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.21 1.00 0.78 0.56 0.56 0.62 0.62 -
P/RPS 0.73 0.94 1.48 0.25 0.34 0.61 1.52 -38.64%
P/EPS 9.81 12.94 20.74 6.01 14.29 -182.35 -59.05 -
EY 10.20 7.73 4.82 16.65 7.00 -0.55 -1.69 -
DY 0.00 2.50 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.67 0.50 0.52 0.60 0.60 40.52%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 14/08/13 13/05/13 22/02/13 08/11/12 10/08/12 26/04/12 -
Price 1.25 1.34 0.90 0.60 0.52 0.59 0.61 -
P/RPS 0.75 1.26 1.71 0.26 0.32 0.58 1.50 -36.97%
P/EPS 10.13 17.34 23.94 6.43 13.27 -173.53 -58.10 -
EY 9.87 5.77 4.18 15.54 7.54 -0.58 -1.72 -
DY 0.00 1.87 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 1.03 1.14 0.77 0.53 0.48 0.57 0.59 44.93%

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