[YOKO] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 28.09%
YoY- -7.85%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 202,230 193,958 168,368 147,657 135,864 123,862 122,178 39.97%
PBT 14,635 16,688 15,693 10,658 9,765 9,360 10,198 27.25%
Tax -4,589 -5,081 -5,377 -3,651 -4,299 -3,277 -2,449 52.04%
NP 10,046 11,607 10,316 7,007 5,466 6,083 7,749 18.91%
-
NP to SH 10,046 11,608 10,317 7,031 5,489 6,106 7,772 18.67%
-
Tax Rate 31.36% 30.45% 34.26% 34.26% 44.02% 35.01% 24.01% -
Total Cost 192,184 182,351 158,052 140,650 130,398 117,779 114,429 41.33%
-
Net Worth 63,181 61,886 43,580 57,094 54,502 51,376 49,490 17.70%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 63,181 61,886 43,580 57,094 54,502 51,376 49,490 17.70%
NOSH 43,573 43,582 43,580 43,583 43,601 43,539 42,663 1.41%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.97% 5.98% 6.13% 4.75% 4.02% 4.91% 6.34% -
ROE 15.90% 18.76% 23.67% 12.31% 10.07% 11.88% 15.70% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 464.11 445.04 386.34 338.79 311.60 284.48 286.37 38.01%
EPS 23.06 26.63 23.67 16.13 12.59 14.02 18.22 17.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.00 1.31 1.25 1.18 1.16 16.05%
Adjusted Per Share Value based on latest NOSH - 43,583
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 237.17 227.47 197.46 173.17 159.34 145.26 143.29 39.96%
EPS 11.78 13.61 12.10 8.25 6.44 7.16 9.11 18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.741 0.7258 0.5111 0.6696 0.6392 0.6025 0.5804 17.70%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.41 0.40 0.42 0.47 0.42 0.31 0.29 -
P/RPS 0.09 0.09 0.11 0.14 0.13 0.11 0.10 -6.78%
P/EPS 1.78 1.50 1.77 2.91 3.34 2.21 1.59 7.82%
EY 56.23 66.59 56.37 34.32 29.97 45.24 62.82 -7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.42 0.36 0.34 0.26 0.25 7.85%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 08/05/08 25/02/08 29/11/07 27/08/07 28/05/07 26/02/07 -
Price 0.41 0.44 0.37 0.43 0.40 0.32 0.38 -
P/RPS 0.09 0.10 0.10 0.13 0.13 0.11 0.13 -21.75%
P/EPS 1.78 1.65 1.56 2.67 3.18 2.28 2.09 -10.15%
EY 56.23 60.53 63.98 37.52 31.47 43.82 47.94 11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.37 0.33 0.32 0.27 0.33 -10.38%

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