[YOKO] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 2823.08%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 197,665 165,992 163,684 183,333 195,126 168,368 122,178 8.34%
PBT 12,634 9,044 12,721 18,434 2,242 15,694 10,197 3.63%
Tax -4,510 -1,846 -1,870 -3,616 -1,736 -5,377 -2,448 10.71%
NP 8,124 7,198 10,851 14,818 506 10,317 7,749 0.79%
-
NP to SH 8,124 7,198 10,851 14,820 507 10,318 7,772 0.74%
-
Tax Rate 35.70% 20.41% 14.70% 19.62% 77.43% 34.26% 24.01% -
Total Cost 189,541 158,794 152,833 168,515 194,620 158,051 114,429 8.76%
-
Net Worth 98,454 91,499 92,346 35,722 56,444 58,814 50,677 11.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,439 - - - - - - -
Div Payout % 30.03% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 98,454 91,499 92,346 35,722 56,444 58,814 50,677 11.69%
NOSH 87,127 87,142 87,119 43,564 43,418 43,566 43,687 12.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.11% 4.34% 6.63% 8.08% 0.26% 6.13% 6.34% -
ROE 8.25% 7.87% 11.75% 41.49% 0.90% 17.54% 15.34% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 226.87 190.48 187.88 420.83 449.40 386.47 279.66 -3.42%
EPS 9.33 8.26 12.46 17.01 1.16 23.69 17.79 -10.18%
DPS 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.05 1.06 0.82 1.30 1.35 1.16 -0.43%
Adjusted Per Share Value based on latest NOSH - 43,549
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 231.82 194.67 191.96 215.01 228.84 197.46 143.29 8.34%
EPS 9.53 8.44 12.73 17.38 0.59 12.10 9.11 0.75%
DPS 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1546 1.0731 1.083 0.4189 0.662 0.6898 0.5943 11.69%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.56 0.69 0.75 0.57 0.29 0.42 0.29 -
P/RPS 0.25 0.36 0.40 0.14 0.06 0.11 0.10 16.48%
P/EPS 6.01 8.35 6.02 1.68 24.84 1.77 1.63 24.26%
EY 16.65 11.97 16.61 59.68 4.03 56.39 61.34 -19.51%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.66 0.71 0.70 0.22 0.31 0.25 12.23%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 23/02/12 23/02/11 25/02/10 12/02/09 25/02/08 26/02/07 -
Price 0.60 0.72 0.70 0.57 0.25 0.37 0.38 -
P/RPS 0.26 0.38 0.37 0.14 0.06 0.10 0.14 10.85%
P/EPS 6.43 8.72 5.62 1.68 21.41 1.56 2.14 20.10%
EY 15.54 11.47 17.79 59.68 4.67 64.01 46.82 -16.77%
DY 4.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.69 0.66 0.70 0.19 0.27 0.33 8.20%

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