[YOCB] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 65.65%
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 40,601 45,907 50,145 41,953 38,586 37,996 41,251 -1.05%
PBT 5,495 7,584 7,620 6,982 4,296 5,826 6,756 -12.87%
Tax -1,386 -1,965 -1,976 -1,900 -1,228 -1,554 -1,770 -15.05%
NP 4,109 5,619 5,644 5,082 3,068 4,272 4,986 -12.11%
-
NP to SH 4,109 5,619 5,644 5,082 3,068 4,272 4,986 -12.11%
-
Tax Rate 25.22% 25.91% 25.93% 27.21% 28.58% 26.67% 26.20% -
Total Cost 36,492 40,288 44,501 36,871 35,518 33,724 36,265 0.41%
-
Net Worth 139,058 138,505 132,721 129,415 124,333 121,423 117,152 12.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,193 3,201 - 2,397 - - - -
Div Payout % 77.72% 56.98% - 47.17% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 139,058 138,505 132,721 129,415 124,333 121,423 117,152 12.11%
NOSH 159,672 160,085 159,886 159,811 159,791 159,999 160,000 -0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.12% 12.24% 11.26% 12.11% 7.95% 11.24% 12.09% -
ROE 2.95% 4.06% 4.25% 3.93% 2.47% 3.52% 4.26% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.43 28.68 31.36 26.25 24.15 23.75 25.78 -0.90%
EPS 2.57 3.51 3.53 3.18 1.92 2.67 3.12 -12.13%
DPS 2.00 2.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.8709 0.8652 0.8301 0.8098 0.7781 0.7589 0.7322 12.27%
Adjusted Per Share Value based on latest NOSH - 159,811
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.56 28.90 31.57 26.41 24.29 23.92 25.97 -1.05%
EPS 2.59 3.54 3.55 3.20 1.93 2.69 3.14 -12.05%
DPS 2.01 2.02 0.00 1.51 0.00 0.00 0.00 -
NAPS 0.8755 0.872 0.8356 0.8147 0.7828 0.7644 0.7375 12.12%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.525 0.53 0.56 0.59 0.59 0.62 -
P/RPS 2.56 1.83 1.69 2.13 2.44 2.48 2.40 4.40%
P/EPS 25.26 14.96 15.01 17.61 30.73 22.10 19.90 17.25%
EY 3.96 6.69 6.66 5.68 3.25 4.53 5.03 -14.75%
DY 3.08 3.81 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.75 0.61 0.64 0.69 0.76 0.78 0.85 -8.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 29/11/12 30/08/12 24/05/12 24/02/12 -
Price 0.62 0.57 0.55 0.53 0.55 0.56 0.60 -
P/RPS 2.44 1.99 1.75 2.02 2.28 2.36 2.33 3.12%
P/EPS 24.09 16.24 15.58 16.67 28.65 20.97 19.25 16.14%
EY 4.15 6.16 6.42 6.00 3.49 4.77 5.19 -13.86%
DY 3.23 3.51 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.66 0.65 0.71 0.74 0.82 -9.16%

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