[YOKO] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.46%
YoY- 67.89%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 171,921 176,597 179,860 187,770 199,561 203,463 208,182 -11.96%
PBT 9,708 13,779 16,634 18,823 21,691 21,664 17,993 -33.69%
Tax -2,848 -4,148 -5,102 -5,407 -6,474 -6,678 -5,673 -36.80%
NP 6,860 9,631 11,532 13,416 15,217 14,986 12,320 -32.29%
-
NP to SH 7,012 9,782 11,817 13,648 15,415 15,148 12,311 -31.26%
-
Tax Rate 29.34% 30.10% 30.67% 28.73% 29.85% 30.83% 31.53% -
Total Cost 165,061 166,966 168,328 174,354 184,344 188,477 195,862 -10.77%
-
Net Worth 106,338 105,511 107,286 106,430 104,647 102,692 102,032 2.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,175 - - - 2,438 2,438 2,438 19.23%
Div Payout % 45.29% - - - 15.82% 16.10% 19.81% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 106,338 105,511 107,286 106,430 104,647 102,692 102,032 2.79%
NOSH 85,070 85,089 85,147 85,830 86,485 87,027 87,207 -1.63%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.99% 5.45% 6.41% 7.14% 7.63% 7.37% 5.92% -
ROE 6.59% 9.27% 11.01% 12.82% 14.73% 14.75% 12.07% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 202.09 207.54 211.23 218.77 230.74 233.79 238.72 -10.50%
EPS 8.24 11.50 13.88 15.90 17.82 17.41 14.12 -30.14%
DPS 3.70 0.00 0.00 0.00 2.80 2.80 2.80 20.39%
NAPS 1.25 1.24 1.26 1.24 1.21 1.18 1.17 4.50%
Adjusted Per Share Value based on latest NOSH - 85,830
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 201.62 207.11 210.94 220.21 234.04 238.62 244.15 -11.96%
EPS 8.22 11.47 13.86 16.01 18.08 17.77 14.44 -31.29%
DPS 3.72 0.00 0.00 0.00 2.86 2.86 2.86 19.13%
NAPS 1.2471 1.2374 1.2582 1.2482 1.2273 1.2044 1.1966 2.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.27 1.29 1.21 1.21 1.21 1.00 0.78 -
P/RPS 0.63 0.62 0.57 0.55 0.52 0.43 0.33 53.83%
P/EPS 15.41 11.22 8.72 7.61 6.79 5.75 5.53 97.90%
EY 6.49 8.91 11.47 13.14 14.73 17.41 18.10 -49.49%
DY 2.91 0.00 0.00 0.00 2.31 2.80 3.59 -13.05%
P/NAPS 1.02 1.04 0.96 0.98 1.00 0.85 0.67 32.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 12/05/14 17/02/14 21/11/13 14/08/13 13/05/13 -
Price 1.20 1.34 1.21 1.20 1.25 1.34 0.90 -
P/RPS 0.59 0.65 0.57 0.55 0.54 0.57 0.38 34.04%
P/EPS 14.56 11.66 8.72 7.55 7.01 7.70 6.38 73.25%
EY 6.87 8.58 11.47 13.25 14.26 12.99 15.69 -42.30%
DY 3.08 0.00 0.00 0.00 2.24 2.09 3.11 -0.64%
P/NAPS 0.96 1.08 0.96 0.97 1.03 1.14 0.77 15.82%

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