[YOCB] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 6.06%
YoY- 26.29%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 220,230 223,813 218,520 219,148 212,511 205,940 201,827 5.98%
PBT 27,507 30,465 33,312 37,366 35,233 32,795 31,135 -7.92%
Tax -6,895 -7,639 -8,069 -9,138 -8,618 -7,774 -7,334 -4.02%
NP 20,612 22,826 25,243 28,228 26,615 25,021 23,801 -9.13%
-
NP to SH 20,612 22,826 25,243 28,228 26,615 25,021 23,801 -9.13%
-
Tax Rate 25.07% 25.07% 24.22% 24.46% 24.46% 23.70% 23.56% -
Total Cost 199,618 200,987 193,277 190,920 185,896 180,919 178,026 7.92%
-
Net Worth 230,277 226,653 228,678 223,880 219,083 212,782 210,432 6.18%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,186 11,186 10,394 9,594 11,194 11,194 12,793 -8.55%
Div Payout % 54.27% 49.01% 41.18% 33.99% 42.06% 44.74% 53.75% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 230,277 226,653 228,678 223,880 219,083 212,782 210,432 6.18%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.36% 10.20% 11.55% 12.88% 12.52% 12.15% 11.79% -
ROE 8.95% 10.07% 11.04% 12.61% 12.15% 11.76% 11.31% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 137.72 140.22 136.65 137.04 132.89 128.78 126.21 5.98%
EPS 12.89 14.30 15.79 17.65 16.64 15.65 14.88 -9.11%
DPS 7.00 7.00 6.50 6.00 7.00 7.00 8.00 -8.50%
NAPS 1.44 1.42 1.43 1.40 1.37 1.3306 1.3159 6.18%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 138.65 140.90 137.57 137.97 133.79 129.65 127.06 5.98%
EPS 12.98 14.37 15.89 17.77 16.76 15.75 14.98 -9.10%
DPS 7.04 7.04 6.54 6.04 7.05 7.05 8.05 -8.54%
NAPS 1.4497 1.4269 1.4397 1.4095 1.3793 1.3396 1.3248 6.18%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.99 1.08 1.17 0.99 1.08 1.19 1.05 -
P/RPS 0.72 0.77 0.86 0.72 0.81 0.92 0.83 -9.03%
P/EPS 7.68 7.55 7.41 5.61 6.49 7.61 7.05 5.86%
EY 13.02 13.24 13.49 17.83 15.41 13.15 14.17 -5.48%
DY 7.07 6.48 5.56 6.06 6.48 5.88 7.62 -4.86%
P/NAPS 0.69 0.76 0.82 0.71 0.79 0.89 0.80 -9.38%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 27/08/19 30/05/19 28/02/19 27/11/18 28/08/18 24/05/18 -
Price 1.01 1.04 1.19 1.06 1.02 1.20 1.11 -
P/RPS 0.73 0.74 0.87 0.77 0.77 0.93 0.88 -11.70%
P/EPS 7.84 7.27 7.54 6.01 6.13 7.67 7.46 3.36%
EY 12.76 13.75 13.26 16.65 16.32 13.04 13.41 -3.25%
DY 6.93 6.73 5.46 5.66 6.86 5.83 7.21 -2.60%
P/NAPS 0.70 0.73 0.83 0.76 0.74 0.90 0.84 -11.43%

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