[YOCB] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 0.7%
YoY- 18.35%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 197,927 184,946 183,653 183,132 178,606 176,591 168,680 11.28%
PBT 27,401 30,281 30,020 27,823 27,681 26,479 24,721 7.12%
Tax -7,364 -8,111 -8,117 -7,225 -7,227 -7,069 -6,658 6.96%
NP 20,037 22,170 21,903 20,598 20,454 19,410 18,063 7.17%
-
NP to SH 20,037 22,170 21,903 20,598 20,454 19,410 18,063 7.17%
-
Tax Rate 26.87% 26.79% 27.04% 25.97% 26.11% 26.70% 26.93% -
Total Cost 177,890 162,776 161,750 162,534 158,152 157,181 150,617 11.76%
-
Net Worth 153,223 138,384 148,426 144,394 139,058 138,505 132,721 10.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 9,606 9,594 9,597 6,395 8,792 5,598 2,397 152.94%
Div Payout % 47.94% 43.28% 43.82% 31.05% 42.99% 28.85% 13.27% -
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 153,223 138,384 148,426 144,394 139,058 138,505 132,721 10.07%
NOSH 160,241 159,945 160,115 159,816 159,672 160,085 159,886 0.14%
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 10.12% 11.99% 11.93% 11.25% 11.45% 10.99% 10.71% -
ROE 13.08% 16.02% 14.76% 14.27% 14.71% 14.01% 13.61% -
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 123.52 115.63 114.70 114.59 111.86 110.31 105.50 11.11%
EPS 12.50 13.86 13.68 12.89 12.81 12.12 11.30 6.97%
DPS 6.00 6.00 6.00 4.00 5.50 3.50 1.50 152.62%
NAPS 0.9562 0.8652 0.927 0.9035 0.8709 0.8652 0.8301 9.91%
Adjusted Per Share Value based on latest NOSH - 159,816
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 124.61 116.43 115.62 115.29 112.44 111.17 106.19 11.28%
EPS 12.61 13.96 13.79 12.97 12.88 12.22 11.37 7.16%
DPS 6.05 6.04 6.04 4.03 5.54 3.52 1.51 152.90%
NAPS 0.9646 0.8712 0.9344 0.909 0.8755 0.872 0.8356 10.07%
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 1.23 1.22 0.95 0.695 0.65 0.525 0.53 -
P/RPS 1.00 1.06 0.83 0.61 0.58 0.48 0.50 58.94%
P/EPS 9.84 8.80 6.94 5.39 5.07 4.33 4.69 64.11%
EY 10.17 11.36 14.40 18.54 19.71 23.09 21.32 -39.03%
DY 4.88 4.92 6.32 5.76 8.46 6.67 2.83 43.94%
P/NAPS 1.29 1.41 1.02 0.77 0.75 0.61 0.64 59.77%
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 27/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 1.19 1.21 0.975 0.875 0.62 0.57 0.55 -
P/RPS 0.96 1.05 0.85 0.76 0.55 0.52 0.52 50.66%
P/EPS 9.52 8.73 7.13 6.79 4.84 4.70 4.87 56.53%
EY 10.51 11.46 14.03 14.73 20.66 21.27 20.54 -36.10%
DY 5.04 4.96 6.15 4.57 8.87 6.14 2.73 50.66%
P/NAPS 1.24 1.40 1.05 0.97 0.71 0.66 0.66 52.43%

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