[YOKO] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.37%
YoY- 458.16%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 37,938 42,921 51,912 47,089 45,848 54,712 55,814 -22.71%
PBT 1,956 4,181 5,721 4,776 4,145 7,049 5,694 -50.98%
Tax -561 -1,271 -1,779 -1,491 -866 -2,338 -1,983 -56.93%
NP 1,395 2,910 3,942 3,285 3,279 4,711 3,711 -47.94%
-
NP to SH 1,439 2,944 3,987 3,455 3,279 4,711 3,711 -46.85%
-
Tax Rate 28.68% 30.40% 31.10% 31.22% 20.89% 33.17% 34.83% -
Total Cost 36,543 40,011 47,970 43,804 42,569 50,001 52,103 -21.07%
-
Net Worth 107,286 106,430 104,647 102,692 102,032 98,399 94,081 9.15%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,175 - 2,175 - - - -
Div Payout % - 107.87% - 62.97% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 107,286 106,430 104,647 102,692 102,032 98,399 94,081 9.15%
NOSH 85,147 85,830 86,485 87,027 87,207 87,079 87,112 -1.51%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.68% 6.78% 7.59% 6.98% 7.15% 8.61% 6.65% -
ROE 1.34% 2.77% 3.81% 3.36% 3.21% 4.79% 3.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 44.56 50.01 60.02 54.11 52.57 62.83 64.07 -21.51%
EPS 1.69 3.43 4.61 3.97 3.76 5.41 4.26 -46.03%
DPS 0.00 3.70 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.26 1.24 1.21 1.18 1.17 1.13 1.08 10.83%
Adjusted Per Share Value based on latest NOSH - 87,027
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 44.49 50.34 60.88 55.22 53.77 64.16 65.46 -22.71%
EPS 1.69 3.45 4.68 4.05 3.85 5.52 4.35 -46.78%
DPS 0.00 3.72 0.00 2.55 0.00 0.00 0.00 -
NAPS 1.2582 1.2482 1.2273 1.2044 1.1966 1.154 1.1034 9.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.21 1.21 1.21 1.00 0.78 0.56 0.56 -
P/RPS 2.72 2.42 2.02 1.85 1.48 0.89 0.87 113.96%
P/EPS 71.60 35.28 26.25 25.19 20.74 10.35 13.15 209.81%
EY 1.40 2.83 3.81 3.97 4.82 9.66 7.61 -67.68%
DY 0.00 3.06 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 1.00 0.85 0.67 0.50 0.52 50.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 12/05/14 17/02/14 21/11/13 14/08/13 13/05/13 22/02/13 08/11/12 -
Price 1.21 1.20 1.25 1.34 0.90 0.60 0.52 -
P/RPS 2.72 2.40 2.08 2.48 1.71 0.95 0.81 124.41%
P/EPS 71.60 34.99 27.11 33.75 23.94 11.09 12.21 225.53%
EY 1.40 2.86 3.69 2.96 4.18 9.02 8.19 -69.23%
DY 0.00 3.08 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 1.03 1.14 0.77 0.53 0.48 58.80%

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