[YOKO] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 145.74%
YoY- 12.93%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 199,561 203,463 208,182 197,665 182,249 164,881 164,312 13.82%
PBT 21,691 21,664 17,993 12,635 5,384 1,165 5,135 161.08%
Tax -6,474 -6,678 -5,673 -4,506 -2,076 -220 -672 352.13%
NP 15,217 14,986 12,320 8,129 3,308 945 4,463 126.36%
-
NP to SH 15,415 15,148 12,311 8,129 3,308 945 4,463 128.32%
-
Tax Rate 29.85% 30.83% 31.53% 35.66% 38.56% 18.88% 13.09% -
Total Cost 184,344 188,477 195,862 189,536 178,941 163,936 159,849 9.96%
-
Net Worth 104,647 102,692 102,032 98,399 94,081 89,798 90,331 10.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,438 2,438 2,438 - - - - -
Div Payout % 15.82% 16.10% 19.81% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 104,647 102,692 102,032 98,399 94,081 89,798 90,331 10.29%
NOSH 86,485 87,027 87,207 87,079 87,112 87,183 86,857 -0.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.63% 7.37% 5.92% 4.11% 1.82% 0.57% 2.72% -
ROE 14.73% 14.75% 12.07% 8.26% 3.52% 1.05% 4.94% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 230.74 233.79 238.72 226.99 209.21 189.12 189.17 14.14%
EPS 17.82 17.41 14.12 9.34 3.80 1.08 5.14 128.89%
DPS 2.80 2.80 2.80 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.17 1.13 1.08 1.03 1.04 10.61%
Adjusted Per Share Value based on latest NOSH - 87,079
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 234.04 238.62 244.15 231.82 213.74 193.37 192.70 13.82%
EPS 18.08 17.77 14.44 9.53 3.88 1.11 5.23 128.45%
DPS 2.86 2.86 2.86 0.00 0.00 0.00 0.00 -
NAPS 1.2273 1.2044 1.1966 1.154 1.1034 1.0531 1.0594 10.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.21 1.00 0.78 0.56 0.56 0.62 0.62 -
P/RPS 0.52 0.43 0.33 0.25 0.27 0.33 0.33 35.37%
P/EPS 6.79 5.75 5.53 6.00 14.75 57.20 12.07 -31.82%
EY 14.73 17.41 18.10 16.67 6.78 1.75 8.29 46.64%
DY 2.31 2.80 3.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.67 0.50 0.52 0.60 0.60 40.52%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 14/08/13 13/05/13 22/02/13 08/11/12 10/08/12 26/04/12 -
Price 1.25 1.34 0.90 0.60 0.52 0.59 0.61 -
P/RPS 0.54 0.57 0.38 0.26 0.25 0.31 0.32 41.69%
P/EPS 7.01 7.70 6.38 6.43 13.69 54.43 11.87 -29.58%
EY 14.26 12.99 15.69 15.56 7.30 1.84 8.42 42.03%
DY 2.24 2.09 3.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.14 0.77 0.53 0.48 0.57 0.59 44.93%

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