[YOKO] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
12-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -89.46%
YoY- -56.11%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 175,361 129,000 81,764 37,938 187,771 144,849 92,937 52.52%
PBT 10,175 5,527 3,877 1,956 18,824 14,643 8,921 9.13%
Tax -2,737 -1,577 -1,098 -561 -5,322 -4,137 -2,357 10.44%
NP 7,438 3,950 2,779 1,395 13,502 10,506 6,564 8.66%
-
NP to SH 7,588 4,068 2,860 1,439 13,648 10,721 6,734 8.26%
-
Tax Rate 26.90% 28.53% 28.32% 28.68% 28.27% 28.25% 26.42% -
Total Cost 167,923 125,050 78,985 36,543 174,269 134,343 86,373 55.58%
-
Net Worth 110,107 106,603 105,862 107,286 107,382 105,124 102,795 4.67%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - 2,177 -
Div Payout % - - - - - - 32.34% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 110,107 106,603 105,862 107,286 107,382 105,124 102,795 4.67%
NOSH 85,354 85,283 85,373 85,147 86,598 86,880 87,115 -1.34%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.24% 3.06% 3.40% 3.68% 7.19% 7.25% 7.06% -
ROE 6.89% 3.82% 2.70% 1.34% 12.71% 10.20% 6.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 205.45 151.26 95.77 44.56 216.83 166.72 106.68 54.60%
EPS 8.89 4.77 3.35 1.69 15.76 12.34 7.73 9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.29 1.25 1.24 1.26 1.24 1.21 1.18 6.10%
Adjusted Per Share Value based on latest NOSH - 85,147
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 205.66 151.29 95.89 44.49 220.21 169.88 108.99 52.52%
EPS 8.90 4.77 3.35 1.69 16.01 12.57 7.90 8.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.55 -
NAPS 1.2913 1.2502 1.2415 1.2582 1.2594 1.2329 1.2056 4.67%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.48 1.27 1.29 1.21 1.21 1.21 1.00 -
P/RPS 0.72 0.84 1.35 2.72 0.56 0.73 0.94 -16.24%
P/EPS 16.65 26.62 38.51 71.60 7.68 9.81 12.94 18.24%
EY 6.01 3.76 2.60 1.40 13.02 10.20 7.73 -15.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 1.15 1.02 1.04 0.96 0.98 1.00 0.85 22.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 21/08/14 12/05/14 17/02/14 21/11/13 14/08/13 -
Price 1.68 1.20 1.34 1.21 1.20 1.25 1.34 -
P/RPS 0.82 0.79 1.40 2.72 0.55 0.75 1.26 -24.84%
P/EPS 18.90 25.16 40.00 71.60 7.61 10.13 17.34 5.89%
EY 5.29 3.98 2.50 1.40 13.13 9.87 5.77 -5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
P/NAPS 1.30 0.96 1.08 0.96 0.97 1.03 1.14 9.12%

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