[YOCB] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -4.09%
YoY- 72.11%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 258,619 262,495 273,078 267,578 267,717 227,969 195,734 20.38%
PBT 47,525 50,147 54,183 51,812 54,097 44,860 33,671 25.80%
Tax -11,307 -12,077 -13,183 -12,724 -13,342 -10,975 -7,782 28.25%
NP 36,218 38,070 41,000 39,088 40,755 33,885 25,889 25.05%
-
NP to SH 36,218 38,070 41,000 39,088 40,755 33,885 25,889 25.05%
-
Tax Rate 23.79% 24.08% 24.33% 24.56% 24.66% 24.47% 23.11% -
Total Cost 222,401 224,425 232,078 228,490 226,962 194,084 169,845 19.66%
-
Net Worth 310,959 304,613 301,440 290,334 285,575 277,642 271,296 9.51%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 11,898 11,898 10,312 9,519 9,519 9,519 7,139 40.52%
Div Payout % 32.85% 31.26% 25.15% 24.35% 23.36% 28.09% 27.58% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 310,959 304,613 301,440 290,334 285,575 277,642 271,296 9.51%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 14.00% 14.50% 15.01% 14.61% 15.22% 14.86% 13.23% -
ROE 11.65% 12.50% 13.60% 13.46% 14.27% 12.20% 9.54% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 163.01 165.45 172.12 168.66 168.74 143.69 123.37 20.39%
EPS 22.83 24.00 25.84 24.64 25.69 21.36 16.32 25.05%
DPS 7.50 7.50 6.50 6.00 6.00 6.00 4.50 40.52%
NAPS 1.96 1.92 1.90 1.83 1.80 1.75 1.71 9.51%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 161.64 164.06 170.67 167.24 167.32 142.48 122.33 20.39%
EPS 22.64 23.79 25.63 24.43 25.47 21.18 16.18 25.07%
DPS 7.44 7.44 6.45 5.95 5.95 5.95 4.46 40.61%
NAPS 1.9435 1.9038 1.884 1.8146 1.7848 1.7353 1.6956 9.51%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.52 1.33 1.31 1.26 1.11 1.12 1.03 -
P/RPS 0.93 0.80 0.76 0.75 0.66 0.78 0.83 7.87%
P/EPS 6.66 5.54 5.07 5.11 4.32 5.24 6.31 3.66%
EY 15.02 18.04 19.73 19.55 23.14 19.07 15.84 -3.47%
DY 4.93 5.64 4.96 4.76 5.41 5.36 4.37 8.36%
P/NAPS 0.78 0.69 0.69 0.69 0.62 0.64 0.60 19.09%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 25/05/23 23/02/23 22/11/22 25/08/22 26/05/22 -
Price 1.74 1.40 1.35 1.47 1.21 1.17 1.02 -
P/RPS 1.07 0.85 0.78 0.87 0.72 0.81 0.83 18.43%
P/EPS 7.62 5.83 5.22 5.97 4.71 5.48 6.25 14.11%
EY 13.12 17.14 19.14 16.76 21.23 18.25 16.00 -12.38%
DY 4.31 5.36 4.81 4.08 4.96 5.13 4.41 -1.51%
P/NAPS 0.89 0.73 0.71 0.80 0.67 0.67 0.60 30.03%

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