[YOKO] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -28.32%
YoY- -54.51%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 175,763 175,361 171,921 176,597 179,860 187,770 199,561 -8.12%
PBT 5,585 10,175 9,708 13,779 16,634 18,823 21,691 -59.56%
Tax -1,488 -2,737 -2,848 -4,148 -5,102 -5,407 -6,474 -62.51%
NP 4,097 7,438 6,860 9,631 11,532 13,416 15,217 -58.33%
-
NP to SH 4,239 7,588 7,012 9,782 11,817 13,648 15,415 -57.74%
-
Tax Rate 26.64% 26.90% 29.34% 30.10% 30.67% 28.73% 29.85% -
Total Cost 171,666 167,923 165,061 166,966 168,328 174,354 184,344 -4.64%
-
Net Worth 107,437 109,946 106,338 105,511 107,286 106,430 104,647 1.77%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 3,175 - - - 2,438 -
Div Payout % - - 45.29% - - - 15.82% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 107,437 109,946 106,338 105,511 107,286 106,430 104,647 1.77%
NOSH 85,267 85,230 85,070 85,089 85,147 85,830 86,485 -0.94%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.33% 4.24% 3.99% 5.45% 6.41% 7.14% 7.63% -
ROE 3.95% 6.90% 6.59% 9.27% 11.01% 12.82% 14.73% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 206.13 205.75 202.09 207.54 211.23 218.77 230.74 -7.24%
EPS 4.97 8.90 8.24 11.50 13.88 15.90 17.82 -57.34%
DPS 0.00 0.00 3.70 0.00 0.00 0.00 2.80 -
NAPS 1.26 1.29 1.25 1.24 1.26 1.24 1.21 2.73%
Adjusted Per Share Value based on latest NOSH - 85,070
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 206.13 205.66 201.62 207.11 210.94 220.21 234.04 -8.12%
EPS 4.97 8.90 8.22 11.47 13.86 16.01 18.08 -57.75%
DPS 0.00 0.00 3.72 0.00 0.00 0.00 2.86 -
NAPS 1.26 1.2894 1.2471 1.2374 1.2582 1.2482 1.2273 1.77%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.70 1.48 1.27 1.29 1.21 1.21 1.21 -
P/RPS 0.82 0.72 0.63 0.62 0.57 0.55 0.52 35.51%
P/EPS 34.20 16.62 15.41 11.22 8.72 7.61 6.79 194.12%
EY 2.92 6.02 6.49 8.91 11.47 13.14 14.73 -66.03%
DY 0.00 0.00 2.91 0.00 0.00 0.00 2.31 -
P/NAPS 1.35 1.15 1.02 1.04 0.96 0.98 1.00 22.17%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 20/11/14 21/08/14 12/05/14 17/02/14 21/11/13 -
Price 1.64 1.68 1.20 1.34 1.21 1.20 1.25 -
P/RPS 0.80 0.82 0.59 0.65 0.57 0.55 0.54 29.98%
P/EPS 32.99 18.87 14.56 11.66 8.72 7.55 7.01 181.09%
EY 3.03 5.30 6.87 8.58 11.47 13.25 14.26 -64.42%
DY 0.00 0.00 3.08 0.00 0.00 0.00 2.24 -
P/NAPS 1.30 1.30 0.96 1.08 0.96 0.97 1.03 16.80%

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