[YOCB] YoY Annual (Unaudited) Result on 30-Jun-2013 [#4]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
YoY- 18.37%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 191,129 185,322 197,882 178,607 153,913 141,002 127,541 6.96%
PBT 27,312 25,151 27,211 27,680 23,484 25,309 21,077 4.40%
Tax -6,414 -6,595 -7,164 -7,227 -6,205 -7,007 -5,989 1.14%
NP 20,898 18,556 20,047 20,453 17,279 18,302 15,088 5.57%
-
NP to SH 20,898 18,556 20,047 20,453 17,279 18,302 15,088 5.57%
-
Tax Rate 23.48% 26.22% 26.33% 26.11% 26.42% 27.69% 28.41% -
Total Cost 170,231 166,766 177,835 158,154 136,634 122,700 112,453 7.14%
-
Net Worth 179,567 165,181 152,984 139,343 124,488 110,381 73,932 15.92%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,397 6,402 6,399 5,600 3,199 - 6,809 -1.03%
Div Payout % 30.61% 34.50% 31.92% 27.38% 18.52% - 45.13% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 179,567 165,181 152,984 139,343 124,488 110,381 73,932 15.92%
NOSH 159,928 160,060 159,992 160,000 159,990 119,967 97,279 8.63%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.93% 10.01% 10.13% 11.45% 11.23% 12.98% 11.83% -
ROE 11.64% 11.23% 13.10% 14.68% 13.88% 16.58% 20.41% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 119.51 115.78 123.68 111.63 96.20 117.53 131.11 -1.53%
EPS 13.07 11.60 12.53 12.78 10.80 11.44 15.51 -2.80%
DPS 4.00 4.00 4.00 3.50 2.00 0.00 7.00 -8.89%
NAPS 1.1228 1.032 0.9562 0.8709 0.7781 0.9201 0.76 6.71%
Adjusted Per Share Value based on latest NOSH - 159,672
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 119.46 115.83 123.68 111.63 96.20 88.13 79.71 6.96%
EPS 13.06 11.60 12.53 12.78 10.80 11.44 9.43 5.57%
DPS 4.00 4.00 4.00 3.50 2.00 0.00 4.26 -1.04%
NAPS 1.1223 1.0324 0.9562 0.8709 0.7781 0.6899 0.4621 15.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.24 1.00 1.23 0.65 0.59 0.63 0.83 -
P/RPS 1.04 0.86 0.99 0.58 0.61 0.54 0.63 8.70%
P/EPS 9.49 8.63 9.82 5.08 5.46 4.13 5.35 10.01%
EY 10.54 11.59 10.19 19.67 18.31 24.22 18.69 -9.09%
DY 3.23 4.00 3.25 5.38 3.39 0.00 8.43 -14.76%
P/NAPS 1.10 0.97 1.29 0.75 0.76 0.68 1.09 0.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 27/08/14 28/08/13 30/08/12 26/08/11 26/08/10 -
Price 1.11 0.865 1.19 0.62 0.55 0.62 0.64 -
P/RPS 0.93 0.75 0.96 0.56 0.57 0.53 0.49 11.25%
P/EPS 8.49 7.46 9.50 4.85 5.09 4.06 4.13 12.74%
EY 11.77 13.40 10.53 20.62 19.64 24.61 24.23 -11.32%
DY 3.60 4.62 3.36 5.65 3.64 0.00 10.94 -16.89%
P/NAPS 0.99 0.84 1.24 0.71 0.71 0.67 0.84 2.77%

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