[YOCB] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 6.04%
YoY- 29.49%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 193,490 192,528 188,589 187,539 193,629 194,090 191,129 0.81%
PBT 29,260 29,325 30,265 30,132 28,842 27,817 27,313 4.68%
Tax -6,909 -7,054 -7,520 -6,889 -6,923 -6,853 -6,416 5.04%
NP 22,351 22,271 22,745 23,243 21,919 20,964 20,897 4.57%
-
NP to SH 22,351 22,271 22,745 23,243 21,919 20,964 20,897 4.57%
-
Tax Rate 23.61% 24.05% 24.85% 22.86% 24.00% 24.64% 23.49% -
Total Cost 171,139 170,257 165,844 164,296 171,710 173,126 170,232 0.35%
-
Net Worth 201,988 200,149 195,911 194,792 187,788 184,208 179,512 8.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,793 11,194 11,194 9,594 9,594 9,591 9,591 21.10%
Div Payout % 57.24% 50.26% 49.22% 41.28% 43.77% 45.75% 45.90% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 201,988 200,149 195,911 194,792 187,788 184,208 179,512 8.15%
NOSH 160,000 160,000 160,000 160,000 160,000 159,736 159,879 0.05%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.55% 11.57% 12.06% 12.39% 11.32% 10.80% 10.93% -
ROE 11.07% 11.13% 11.61% 11.93% 11.67% 11.38% 11.64% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 121.00 120.39 117.93 117.27 121.08 121.51 119.55 0.80%
EPS 13.98 13.93 14.22 14.53 13.71 13.12 13.07 4.57%
DPS 8.00 7.00 7.00 6.00 6.00 6.00 6.00 21.07%
NAPS 1.2631 1.2516 1.2251 1.2181 1.1743 1.1532 1.1228 8.14%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 120.93 120.33 117.87 117.21 121.02 121.31 119.46 0.81%
EPS 13.97 13.92 14.22 14.53 13.70 13.10 13.06 4.58%
DPS 8.00 7.00 7.00 6.00 6.00 5.99 5.99 21.21%
NAPS 1.2624 1.2509 1.2244 1.2175 1.1737 1.1513 1.122 8.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.20 1.31 1.35 1.13 1.09 1.14 1.24 -
P/RPS 0.99 1.09 1.14 0.96 0.90 0.94 1.04 -3.22%
P/EPS 8.59 9.41 9.49 7.77 7.95 8.69 9.49 -6.40%
EY 11.65 10.63 10.54 12.86 12.57 11.51 10.54 6.88%
DY 6.67 5.34 5.19 5.31 5.50 5.26 4.84 23.76%
P/NAPS 0.95 1.05 1.10 0.93 0.93 0.99 1.10 -9.28%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 22/08/17 25/05/17 23/02/17 29/11/16 25/08/16 -
Price 1.04 1.21 1.49 1.26 1.11 1.20 1.11 -
P/RPS 0.86 1.01 1.26 1.07 0.92 0.99 0.93 -5.06%
P/EPS 7.44 8.69 10.48 8.67 8.10 9.14 8.49 -8.40%
EY 13.44 11.51 9.55 11.54 12.35 10.94 11.78 9.16%
DY 7.69 5.79 4.70 4.76 5.41 5.00 5.41 26.34%
P/NAPS 0.82 0.97 1.22 1.03 0.95 1.04 0.99 -11.77%

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