[YOCB] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 32.97%
YoY- 23.12%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 43,908 53,537 47,200 50,666 46,479 40,601 45,907 -2.92%
PBT 4,599 2,425 7,845 9,817 7,124 5,495 7,584 -28.33%
Tax -1,282 -438 -1,959 -2,868 -1,898 -1,386 -1,965 -24.75%
NP 3,317 1,987 5,886 6,949 5,226 4,109 5,619 -29.60%
-
NP to SH 3,317 1,987 5,886 6,949 5,226 4,109 5,619 -29.60%
-
Tax Rate 27.88% 18.06% 24.97% 29.21% 26.64% 25.22% 25.91% -
Total Cost 40,591 51,550 41,314 43,717 41,253 36,492 40,288 0.50%
-
Net Worth 15,652,394 153,223 138,384 148,426 144,394 139,058 138,505 2230.74%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 15,652,394 153,223 138,384 148,426 144,394 139,058 138,505 2230.74%
NOSH 160,241 160,241 159,945 160,115 159,816 159,672 160,085 0.06%
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 7.55% 3.71% 12.47% 13.72% 11.24% 10.12% 12.24% -
ROE 0.02% 1.30% 4.25% 4.68% 3.62% 2.95% 4.06% -
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 27.40 33.41 29.51 31.64 29.08 25.43 28.68 -2.99%
EPS 2.07 1.24 3.68 4.34 3.27 2.57 3.51 -29.65%
DPS 0.00 2.00 2.00 2.00 2.00 2.00 2.00 -
NAPS 97.68 0.9562 0.8652 0.927 0.9035 0.8709 0.8652 2229.22%
Adjusted Per Share Value based on latest NOSH - 160,115
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.64 33.70 29.72 31.90 29.26 25.56 28.90 -2.92%
EPS 2.09 1.25 3.71 4.37 3.29 2.59 3.54 -29.60%
DPS 0.00 2.02 2.01 2.02 2.01 2.01 2.02 -
NAPS 98.541 0.9646 0.8712 0.9344 0.909 0.8755 0.872 2230.69%
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 1.02 1.23 1.22 0.95 0.695 0.65 0.525 -
P/RPS 3.72 3.68 4.13 3.00 2.39 2.56 1.83 60.40%
P/EPS 49.28 99.19 33.15 21.89 21.25 25.26 14.96 121.23%
EY 2.03 1.01 3.02 4.57 4.71 3.96 6.69 -54.81%
DY 0.00 1.63 1.64 2.11 2.88 3.08 3.81 -
P/NAPS 0.01 1.29 1.41 1.02 0.77 0.75 0.61 -93.53%
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 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.05 1.19 1.21 0.975 0.875 0.62 0.57 -
P/RPS 3.83 3.56 4.10 3.08 3.01 2.44 1.99 54.66%
P/EPS 50.72 95.97 32.88 22.47 26.76 24.09 16.24 113.51%
EY 1.97 1.04 3.04 4.45 3.74 4.15 6.16 -53.20%
DY 0.00 1.68 1.65 2.05 2.29 3.23 3.51 -
P/NAPS 0.01 1.24 1.40 1.05 0.97 0.71 0.66 -93.86%

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