[YOCB] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -9.62%
YoY- -2.04%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 200,611 194,904 195,356 197,927 184,946 183,653 183,132 6.27%
PBT 25,169 24,029 24,876 27,401 30,281 30,020 27,823 -6.47%
Tax -6,512 -6,258 -6,748 -7,364 -8,111 -8,117 -7,225 -6.69%
NP 18,657 17,771 18,128 20,037 22,170 21,903 20,598 -6.39%
-
NP to SH 18,657 17,771 18,128 20,037 22,170 21,903 20,598 -6.39%
-
Tax Rate 25.87% 26.04% 27.13% 26.87% 26.79% 27.04% 25.97% -
Total Cost 181,954 177,133 177,228 177,890 162,776 161,750 162,534 7.82%
-
Net Worth 166,498 15,963,199 15,652,394 153,223 138,384 148,426 144,394 9.97%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 9,606 9,603 9,606 9,606 9,594 9,597 6,395 31.19%
Div Payout % 51.49% 54.04% 52.99% 47.94% 43.28% 43.82% 31.05% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 166,498 15,963,199 15,652,394 153,223 138,384 148,426 144,394 9.97%
NOSH 160,094 160,000 160,241 160,241 159,945 160,115 159,816 0.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.30% 9.12% 9.28% 10.12% 11.99% 11.93% 11.25% -
ROE 11.21% 0.11% 0.12% 13.08% 16.02% 14.76% 14.27% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 125.31 121.81 121.91 123.52 115.63 114.70 114.59 6.14%
EPS 11.65 11.11 11.31 12.50 13.86 13.68 12.89 -6.52%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 4.00 31.06%
NAPS 1.04 99.77 97.68 0.9562 0.8652 0.927 0.9035 9.84%
Adjusted Per Share Value based on latest NOSH - 160,241
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 126.30 122.70 122.99 124.61 116.43 115.62 115.29 6.27%
EPS 11.75 11.19 11.41 12.61 13.96 13.79 12.97 -6.37%
DPS 6.05 6.05 6.05 6.05 6.04 6.04 4.03 31.14%
NAPS 1.0482 100.4977 98.541 0.9646 0.8712 0.9344 0.909 9.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.88 0.85 1.02 1.23 1.22 0.95 0.695 -
P/RPS 0.70 0.70 0.84 1.00 1.06 0.83 0.61 9.61%
P/EPS 7.55 7.65 9.02 9.84 8.80 6.94 5.39 25.21%
EY 13.24 13.07 11.09 10.17 11.36 14.40 18.54 -20.12%
DY 6.82 7.06 5.88 4.88 4.92 6.32 5.76 11.93%
P/NAPS 0.85 0.01 0.01 1.29 1.41 1.02 0.77 6.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/02/15 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.87 0.90 1.05 1.19 1.21 0.975 0.875 -
P/RPS 0.69 0.74 0.86 0.96 1.05 0.85 0.76 -6.24%
P/EPS 7.47 8.10 9.28 9.52 8.73 7.13 6.79 6.57%
EY 13.40 12.34 10.77 10.51 11.46 14.03 14.73 -6.11%
DY 6.90 6.67 5.71 5.04 4.96 6.15 4.57 31.64%
P/NAPS 0.84 0.01 0.01 1.24 1.40 1.05 0.97 -9.15%

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