[YOKO] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 15.4%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO'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 43,826 37,938 42,921 51,912 47,089 45,848 54,712 -13.78%
PBT 1,921 1,956 4,181 5,721 4,776 4,145 7,049 -58.06%
Tax -537 -561 -1,271 -1,779 -1,491 -866 -2,338 -62.59%
NP 1,384 1,395 2,910 3,942 3,285 3,279 4,711 -55.90%
-
NP to SH 1,421 1,439 2,944 3,987 3,455 3,279 4,711 -55.12%
-
Tax Rate 27.95% 28.68% 30.40% 31.10% 31.22% 20.89% 33.17% -
Total Cost 42,442 36,543 40,011 47,970 43,804 42,569 50,001 -10.37%
-
Net Worth 105,511 107,286 106,430 104,647 102,692 102,032 98,399 4.77%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,175 - 2,175 - - -
Div Payout % - - 107.87% - 62.97% - - -
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 105,511 107,286 106,430 104,647 102,692 102,032 98,399 4.77%
NOSH 85,089 85,147 85,830 86,485 87,027 87,207 87,079 -1.53%
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 3.16% 3.68% 6.78% 7.59% 6.98% 7.15% 8.61% -
ROE 1.35% 1.34% 2.77% 3.81% 3.36% 3.21% 4.79% -
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 51.51 44.56 50.01 60.02 54.11 52.57 62.83 -12.43%
EPS 1.67 1.69 3.43 4.61 3.97 3.76 5.41 -54.42%
DPS 0.00 0.00 3.70 0.00 2.50 0.00 0.00 -
NAPS 1.24 1.26 1.24 1.21 1.18 1.17 1.13 6.40%
Adjusted Per Share Value based on latest NOSH - 86,485
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.40 44.49 50.34 60.88 55.22 53.77 64.16 -13.77%
EPS 1.67 1.69 3.45 4.68 4.05 3.85 5.52 -55.03%
DPS 0.00 0.00 3.72 0.00 2.55 0.00 0.00 -
NAPS 1.2374 1.2582 1.2482 1.2273 1.2044 1.1966 1.154 4.77%
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 1.29 1.21 1.21 1.21 1.00 0.78 0.56 -
P/RPS 2.50 2.72 2.42 2.02 1.85 1.48 0.89 99.45%
P/EPS 77.25 71.60 35.28 26.25 25.19 20.74 10.35 283.32%
EY 1.29 1.40 2.83 3.81 3.97 4.82 9.66 -73.97%
DY 0.00 0.00 3.06 0.00 2.50 0.00 0.00 -
P/NAPS 1.04 0.96 0.98 1.00 0.85 0.67 0.50 63.16%
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 21/08/14 12/05/14 17/02/14 21/11/13 14/08/13 13/05/13 22/02/13 -
Price 1.34 1.21 1.20 1.25 1.34 0.90 0.60 -
P/RPS 2.60 2.72 2.40 2.08 2.48 1.71 0.95 96.02%
P/EPS 80.24 71.60 34.99 27.11 33.75 23.94 11.09 275.44%
EY 1.25 1.40 2.86 3.69 2.96 4.18 9.02 -73.31%
DY 0.00 0.00 3.08 0.00 1.87 0.00 0.00 -
P/NAPS 1.08 0.96 0.97 1.03 1.14 0.77 0.53 60.94%

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