[YOCB] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 27.18%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 53,537 47,200 50,666 46,479 40,601 45,907 50,145 4.47%
PBT 2,425 7,845 9,817 7,124 5,495 7,584 7,620 -53.48%
Tax -438 -1,959 -2,868 -1,898 -1,386 -1,965 -1,976 -63.47%
NP 1,987 5,886 6,949 5,226 4,109 5,619 5,644 -50.23%
-
NP to SH 1,987 5,886 6,949 5,226 4,109 5,619 5,644 -50.23%
-
Tax Rate 18.06% 24.97% 29.21% 26.64% 25.22% 25.91% 25.93% -
Total Cost 51,550 41,314 43,717 41,253 36,492 40,288 44,501 10.32%
-
Net Worth 153,223 138,384 148,426 144,394 139,058 138,505 132,721 10.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,204 3,198 3,202 3,196 3,193 3,201 - -
Div Payout % 161.29% 54.35% 46.08% 61.16% 77.72% 56.98% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 153,223 138,384 148,426 144,394 139,058 138,505 132,721 10.07%
NOSH 160,241 159,945 160,115 159,816 159,672 160,085 159,886 0.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.71% 12.47% 13.72% 11.24% 10.12% 12.24% 11.26% -
ROE 1.30% 4.25% 4.68% 3.62% 2.95% 4.06% 4.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.41 29.51 31.64 29.08 25.43 28.68 31.36 4.32%
EPS 1.24 3.68 4.34 3.27 2.57 3.51 3.53 -50.31%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.9562 0.8652 0.927 0.9035 0.8709 0.8652 0.8301 9.91%
Adjusted Per Share Value based on latest NOSH - 159,816
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.46 29.50 31.67 29.05 25.38 28.69 31.34 4.47%
EPS 1.24 3.68 4.34 3.27 2.57 3.51 3.53 -50.31%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.9576 0.8649 0.9277 0.9025 0.8691 0.8657 0.8295 10.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.23 1.22 0.95 0.695 0.65 0.525 0.53 -
P/RPS 3.68 4.13 3.00 2.39 2.56 1.83 1.69 68.23%
P/EPS 99.19 33.15 21.89 21.25 25.26 14.96 15.01 253.36%
EY 1.01 3.02 4.57 4.71 3.96 6.69 6.66 -71.66%
DY 1.63 1.64 2.11 2.88 3.08 3.81 0.00 -
P/NAPS 1.29 1.41 1.02 0.77 0.75 0.61 0.64 59.77%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 1.19 1.21 0.975 0.875 0.62 0.57 0.55 -
P/RPS 3.56 4.10 3.08 3.01 2.44 1.99 1.75 60.75%
P/EPS 95.97 32.88 22.47 26.76 24.09 16.24 15.58 237.15%
EY 1.04 3.04 4.45 3.74 4.15 6.16 6.42 -70.38%
DY 1.68 1.65 2.05 2.29 3.23 3.51 0.00 -
P/NAPS 1.24 1.40 1.05 0.97 0.71 0.66 0.66 52.43%

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