[YOCB] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 3.78%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 183,132 178,606 176,591 168,680 159,786 153,913 149,711 14.36%
PBT 27,823 27,681 26,479 24,721 23,857 23,479 25,447 6.12%
Tax -7,225 -7,227 -7,069 -6,658 -6,452 -6,205 -6,656 5.61%
NP 20,598 20,454 19,410 18,063 17,405 17,274 18,791 6.30%
-
NP to SH 20,598 20,454 19,410 18,063 17,405 17,274 18,791 6.30%
-
Tax Rate 25.97% 26.11% 26.70% 26.93% 27.04% 26.43% 26.16% -
Total Cost 162,534 158,152 157,181 150,617 142,381 136,639 130,920 15.49%
-
Net Worth 144,394 139,058 138,505 132,721 129,415 124,333 121,423 12.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,395 8,792 5,598 2,397 2,397 2,397 2,397 92.24%
Div Payout % 31.05% 42.99% 28.85% 13.27% 13.77% 13.88% 12.76% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 144,394 139,058 138,505 132,721 129,415 124,333 121,423 12.23%
NOSH 159,816 159,672 160,085 159,886 159,811 159,791 159,999 -0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.25% 11.45% 10.99% 10.71% 10.89% 11.22% 12.55% -
ROE 14.27% 14.71% 14.01% 13.61% 13.45% 13.89% 15.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 114.59 111.86 110.31 105.50 99.98 96.32 93.57 14.45%
EPS 12.89 12.81 12.12 11.30 10.89 10.81 11.74 6.42%
DPS 4.00 5.50 3.50 1.50 1.50 1.50 1.50 92.18%
NAPS 0.9035 0.8709 0.8652 0.8301 0.8098 0.7781 0.7589 12.31%
Adjusted Per Share Value based on latest NOSH - 159,886
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 115.29 112.44 111.17 106.19 100.59 96.90 94.25 14.36%
EPS 12.97 12.88 12.22 11.37 10.96 10.87 11.83 6.31%
DPS 4.03 5.54 3.52 1.51 1.51 1.51 1.51 92.29%
NAPS 0.909 0.8755 0.872 0.8356 0.8147 0.7828 0.7644 12.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.695 0.65 0.525 0.53 0.56 0.59 0.59 -
P/RPS 0.61 0.58 0.48 0.50 0.56 0.61 0.63 -2.12%
P/EPS 5.39 5.07 4.33 4.69 5.14 5.46 5.02 4.85%
EY 18.54 19.71 23.09 21.32 19.45 18.32 19.91 -4.63%
DY 5.76 8.46 6.67 2.83 2.68 2.54 2.54 72.52%
P/NAPS 0.77 0.75 0.61 0.64 0.69 0.76 0.78 -0.85%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 29/11/12 30/08/12 24/05/12 -
Price 0.875 0.62 0.57 0.55 0.53 0.55 0.56 -
P/RPS 0.76 0.55 0.52 0.52 0.53 0.57 0.60 17.05%
P/EPS 6.79 4.84 4.70 4.87 4.87 5.09 4.77 26.51%
EY 14.73 20.66 21.27 20.54 20.55 19.66 20.97 -20.96%
DY 4.57 8.87 6.14 2.73 2.83 2.73 2.68 42.68%
P/NAPS 0.97 0.71 0.66 0.66 0.65 0.71 0.74 19.75%

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