[YOCB] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 7.56%
YoY- 24.15%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 153,913 149,711 148,525 145,548 141,002 135,673 130,862 11.43%
PBT 23,479 25,447 26,158 26,994 25,309 24,492 23,479 0.00%
Tax -6,205 -6,656 -6,649 -7,309 -7,007 -7,472 -6,788 -5.81%
NP 17,274 18,791 19,509 19,685 18,302 17,020 16,691 2.31%
-
NP to SH 17,274 18,791 19,509 19,685 18,302 17,020 16,691 2.31%
-
Tax Rate 26.43% 26.16% 25.42% 27.08% 27.69% 30.51% 28.91% -
Total Cost 136,639 130,920 129,016 125,863 122,700 118,653 114,171 12.73%
-
Net Worth 124,333 121,423 117,011 0 110,508 0 0 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,397 2,397 2,397 2,397 - - 2,402 -0.13%
Div Payout % 13.88% 12.76% 12.29% 12.18% - - 14.39% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 124,333 121,423 117,011 0 110,508 0 0 -
NOSH 159,791 159,999 160,000 119,878 120,105 119,951 120,046 21.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.22% 12.55% 13.14% 13.52% 12.98% 12.54% 12.75% -
ROE 13.89% 15.48% 16.67% 0.00% 16.56% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 96.32 93.57 92.94 121.41 117.40 113.11 109.01 -7.92%
EPS 10.81 11.74 12.21 16.42 15.24 14.19 13.90 -15.44%
DPS 1.50 1.50 1.50 2.00 0.00 0.00 2.00 -17.46%
NAPS 0.7781 0.7589 0.7322 0.00 0.9201 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,878
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 96.90 94.25 93.51 91.63 88.77 85.41 82.39 11.43%
EPS 10.87 11.83 12.28 12.39 11.52 10.72 10.51 2.27%
DPS 1.51 1.51 1.51 1.51 0.00 0.00 1.51 0.00%
NAPS 0.7828 0.7644 0.7367 0.00 0.6957 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.59 0.59 0.62 0.63 0.63 0.65 0.90 -
P/RPS 0.61 0.63 0.67 0.52 0.54 0.57 0.83 -18.57%
P/EPS 5.46 5.02 5.08 3.84 4.13 4.58 6.47 -10.70%
EY 18.32 19.91 19.69 26.06 24.19 21.83 15.45 12.04%
DY 2.54 2.54 2.42 3.17 0.00 0.00 2.22 9.40%
P/NAPS 0.76 0.78 0.85 0.00 0.68 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 24/05/12 24/02/12 29/11/11 26/08/11 26/05/11 24/02/11 -
Price 0.55 0.56 0.60 0.58 0.62 0.65 0.64 -
P/RPS 0.57 0.60 0.65 0.48 0.53 0.57 0.59 -2.27%
P/EPS 5.09 4.77 4.91 3.53 4.07 4.58 4.60 6.98%
EY 19.66 20.97 20.35 28.31 24.58 21.83 21.72 -6.43%
DY 2.73 2.68 2.50 3.45 0.00 0.00 3.13 -8.71%
P/NAPS 0.71 0.74 0.82 0.00 0.67 0.00 0.00 -

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