[YOKO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 27.3%
YoY- 68.0%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 129,000 81,764 37,938 187,771 144,849 92,937 45,848 99.17%
PBT 5,527 3,877 1,956 18,824 14,643 8,921 4,145 21.12%
Tax -1,577 -1,098 -561 -5,322 -4,137 -2,357 -866 49.06%
NP 3,950 2,779 1,395 13,502 10,506 6,564 3,279 13.20%
-
NP to SH 4,068 2,860 1,439 13,648 10,721 6,734 3,279 15.44%
-
Tax Rate 28.53% 28.32% 28.68% 28.27% 28.25% 26.42% 20.89% -
Total Cost 125,050 78,985 36,543 174,269 134,343 86,373 42,569 104.97%
-
Net Worth 106,603 105,862 107,286 107,382 105,124 102,795 102,032 2.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 2,177 - -
Div Payout % - - - - - 32.34% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 106,603 105,862 107,286 107,382 105,124 102,795 102,032 2.96%
NOSH 85,283 85,373 85,147 86,598 86,880 87,115 87,207 -1.47%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.06% 3.40% 3.68% 7.19% 7.25% 7.06% 7.15% -
ROE 3.82% 2.70% 1.34% 12.71% 10.20% 6.55% 3.21% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 151.26 95.77 44.56 216.83 166.72 106.68 52.57 102.16%
EPS 4.77 3.35 1.69 15.76 12.34 7.73 3.76 17.17%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.25 1.24 1.26 1.24 1.21 1.18 1.17 4.50%
Adjusted Per Share Value based on latest NOSH - 85,830
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 151.29 95.89 44.49 220.21 169.88 108.99 53.77 99.17%
EPS 4.77 3.35 1.69 16.01 12.57 7.90 3.85 15.34%
DPS 0.00 0.00 0.00 0.00 0.00 2.55 0.00 -
NAPS 1.2502 1.2415 1.2582 1.2594 1.2329 1.2056 1.1966 2.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.27 1.29 1.21 1.21 1.21 1.00 0.78 -
P/RPS 0.84 1.35 2.72 0.56 0.73 0.94 1.48 -31.42%
P/EPS 26.62 38.51 71.60 7.68 9.81 12.94 20.74 18.08%
EY 3.76 2.60 1.40 13.02 10.20 7.73 4.82 -15.24%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 1.02 1.04 0.96 0.98 1.00 0.85 0.67 32.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 12/05/14 17/02/14 21/11/13 14/08/13 13/05/13 -
Price 1.20 1.34 1.21 1.20 1.25 1.34 0.90 -
P/RPS 0.79 1.40 2.72 0.55 0.75 1.26 1.71 -40.21%
P/EPS 25.16 40.00 71.60 7.61 10.13 17.34 23.94 3.36%
EY 3.98 2.50 1.40 13.13 9.87 5.77 4.18 -3.21%
DY 0.00 0.00 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.96 1.08 0.96 0.97 1.03 1.14 0.77 15.82%

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