[YOCB] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -4.91%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 194,090 191,129 184,362 184,841 183,713 185,322 200,611 -2.17%
PBT 27,817 27,313 24,640 25,438 26,598 25,151 25,169 6.87%
Tax -6,853 -6,416 -6,691 -6,394 -6,570 -6,595 -6,512 3.45%
NP 20,964 20,897 17,949 19,044 20,028 18,556 18,657 8.05%
-
NP to SH 20,964 20,897 17,949 19,044 20,028 18,556 18,657 8.05%
-
Tax Rate 24.64% 23.49% 27.16% 25.14% 24.70% 26.22% 25.87% -
Total Cost 173,126 170,232 166,413 165,797 163,685 166,766 181,954 -3.25%
-
Net Worth 184,208 179,512 177,921 172,106 17,011,360 16,463,386 166,498 6.95%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 9,591 9,591 9,590 9,594 9,598 9,598 9,606 -0.10%
Div Payout % 45.75% 45.90% 53.43% 50.38% 47.93% 51.73% 51.49% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 184,208 179,512 177,921 172,106 17,011,360 16,463,386 166,498 6.95%
NOSH 159,736 159,879 159,915 159,772 160,167 159,838 160,094 -0.14%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.80% 10.93% 9.74% 10.30% 10.90% 10.01% 9.30% -
ROE 11.38% 11.64% 10.09% 11.07% 0.12% 0.11% 11.21% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 121.51 119.55 115.29 115.69 114.70 115.94 125.31 -2.02%
EPS 13.12 13.07 11.22 11.92 12.50 11.61 11.65 8.22%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.1532 1.1228 1.1126 1.0772 106.21 103.00 1.04 7.11%
Adjusted Per Share Value based on latest NOSH - 159,772
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 122.19 120.33 116.07 116.37 115.66 116.67 126.30 -2.17%
EPS 13.20 13.16 11.30 11.99 12.61 11.68 11.75 8.04%
DPS 6.04 6.04 6.04 6.04 6.04 6.04 6.05 -0.10%
NAPS 1.1597 1.1301 1.1201 1.0835 107.0965 103.6467 1.0482 6.95%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.14 1.24 0.91 1.05 0.94 1.00 0.88 -
P/RPS 0.94 1.04 0.79 0.91 0.82 0.86 0.70 21.65%
P/EPS 8.69 9.49 8.11 8.81 7.52 8.61 7.55 9.80%
EY 11.51 10.54 12.33 11.35 13.30 11.61 13.24 -8.88%
DY 5.26 4.84 6.59 5.71 6.38 6.00 6.82 -15.85%
P/NAPS 0.99 1.10 0.82 0.97 0.01 0.01 0.85 10.66%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 1.20 1.11 1.07 0.94 0.995 0.865 0.87 -
P/RPS 0.99 0.93 0.93 0.81 0.87 0.75 0.69 27.12%
P/EPS 9.14 8.49 9.53 7.89 7.96 7.45 7.47 14.35%
EY 10.94 11.78 10.49 12.68 12.57 13.42 13.40 -12.61%
DY 5.00 5.41 5.61 6.38 6.03 6.94 6.90 -19.27%
P/NAPS 1.04 0.99 0.96 0.87 0.01 0.01 0.84 15.25%

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