[YOKO] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 51.45%
YoY- 175.85%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 187,770 199,561 203,463 208,182 197,665 182,249 164,881 9.02%
PBT 18,823 21,691 21,664 17,993 12,635 5,384 1,165 535.87%
Tax -5,407 -6,474 -6,678 -5,673 -4,506 -2,076 -220 740.40%
NP 13,416 15,217 14,986 12,320 8,129 3,308 945 483.48%
-
NP to SH 13,648 15,415 15,148 12,311 8,129 3,308 945 490.17%
-
Tax Rate 28.73% 29.85% 30.83% 31.53% 35.66% 38.56% 18.88% -
Total Cost 174,354 184,344 188,477 195,862 189,536 178,941 163,936 4.18%
-
Net Worth 106,430 104,647 102,692 102,032 98,399 94,081 89,798 11.96%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 2,438 2,438 2,438 - - - -
Div Payout % - 15.82% 16.10% 19.81% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 106,430 104,647 102,692 102,032 98,399 94,081 89,798 11.96%
NOSH 85,830 86,485 87,027 87,207 87,079 87,112 87,183 -1.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.14% 7.63% 7.37% 5.92% 4.11% 1.82% 0.57% -
ROE 12.82% 14.73% 14.75% 12.07% 8.26% 3.52% 1.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 218.77 230.74 233.79 238.72 226.99 209.21 189.12 10.16%
EPS 15.90 17.82 17.41 14.12 9.34 3.80 1.08 497.75%
DPS 0.00 2.80 2.80 2.80 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.18 1.17 1.13 1.08 1.03 13.12%
Adjusted Per Share Value based on latest NOSH - 87,207
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 220.21 234.04 238.62 244.15 231.82 213.74 193.37 9.02%
EPS 16.01 18.08 17.77 14.44 9.53 3.88 1.11 489.65%
DPS 0.00 2.86 2.86 2.86 0.00 0.00 0.00 -
NAPS 1.2482 1.2273 1.2044 1.1966 1.154 1.1034 1.0531 11.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.21 1.21 1.00 0.78 0.56 0.56 0.62 -
P/RPS 0.55 0.52 0.43 0.33 0.25 0.27 0.33 40.44%
P/EPS 7.61 6.79 5.75 5.53 6.00 14.75 57.20 -73.84%
EY 13.14 14.73 17.41 18.10 16.67 6.78 1.75 282.04%
DY 0.00 2.31 2.80 3.59 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 0.85 0.67 0.50 0.52 0.60 38.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 21/11/13 14/08/13 13/05/13 22/02/13 08/11/12 10/08/12 -
Price 1.20 1.25 1.34 0.90 0.60 0.52 0.59 -
P/RPS 0.55 0.54 0.57 0.38 0.26 0.25 0.31 46.40%
P/EPS 7.55 7.01 7.70 6.38 6.43 13.69 54.43 -73.10%
EY 13.25 14.26 12.99 15.69 15.56 7.30 1.84 271.56%
DY 0.00 2.24 2.09 3.11 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 1.14 0.77 0.53 0.48 0.57 42.40%

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