[YOKO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -59.64%
YoY- 459.54%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 187,771 144,849 92,937 45,848 197,665 142,953 87,139 66.59%
PBT 18,824 14,643 8,921 4,145 12,634 5,586 -108 -
Tax -5,322 -4,137 -2,357 -866 -4,510 -2,168 -185 833.13%
NP 13,502 10,506 6,564 3,279 8,124 3,418 -293 -
-
NP to SH 13,648 10,721 6,734 3,279 8,124 3,418 -293 -
-
Tax Rate 28.27% 28.25% 26.42% 20.89% 35.70% 38.81% - -
Total Cost 174,269 134,343 86,373 42,569 189,541 139,535 87,432 58.18%
-
Net Worth 107,382 105,124 102,795 102,032 98,454 94,169 88,761 13.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,177 - 2,439 - - -
Div Payout % - - 32.34% - 30.03% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 107,382 105,124 102,795 102,032 98,454 94,169 88,761 13.49%
NOSH 86,598 86,880 87,115 87,207 87,127 87,193 86,176 0.32%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.19% 7.25% 7.06% 7.15% 4.11% 2.39% -0.34% -
ROE 12.71% 10.20% 6.55% 3.21% 8.25% 3.63% -0.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 216.83 166.72 106.68 52.57 226.87 163.95 101.12 66.05%
EPS 15.76 12.34 7.73 3.76 9.33 3.92 -0.34 -
DPS 0.00 0.00 2.50 0.00 2.80 0.00 0.00 -
NAPS 1.24 1.21 1.18 1.17 1.13 1.08 1.03 13.12%
Adjusted Per Share Value based on latest NOSH - 87,207
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 220.21 169.88 108.99 53.77 231.82 167.65 102.19 66.60%
EPS 16.01 12.57 7.90 3.85 9.53 4.01 -0.34 -
DPS 0.00 0.00 2.55 0.00 2.86 0.00 0.00 -
NAPS 1.2594 1.2329 1.2056 1.1966 1.1546 1.1044 1.041 13.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.21 1.21 1.00 0.78 0.56 0.56 0.62 -
P/RPS 0.56 0.73 0.94 1.48 0.25 0.34 0.61 -5.52%
P/EPS 7.68 9.81 12.94 20.74 6.01 14.29 -182.35 -
EY 13.02 10.20 7.73 4.82 16.65 7.00 -0.55 -
DY 0.00 0.00 2.50 0.00 5.00 0.00 0.00 -
P/NAPS 0.98 1.00 0.85 0.67 0.50 0.52 0.60 38.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 21/11/13 14/08/13 13/05/13 22/02/13 08/11/12 10/08/12 -
Price 1.20 1.25 1.34 0.90 0.60 0.52 0.59 -
P/RPS 0.55 0.75 1.26 1.71 0.26 0.32 0.58 -3.46%
P/EPS 7.61 10.13 17.34 23.94 6.43 13.27 -173.53 -
EY 13.13 9.87 5.77 4.18 15.54 7.54 -0.58 -
DY 0.00 0.00 1.87 0.00 4.67 0.00 0.00 -
P/NAPS 0.97 1.03 1.14 0.77 0.53 0.48 0.57 42.40%

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