[YOCB] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 2.21%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 181,040 169,196 175,632 185,916 167,812 144,320 126,136 6.20%
PBT 26,200 24,184 18,396 28,496 27,928 26,416 19,676 4.88%
Tax -6,776 -5,028 -5,128 -7,592 -7,600 -6,612 -5,404 3.83%
NP 19,424 19,156 13,268 20,904 20,328 19,804 14,272 5.26%
-
NP to SH 19,424 19,156 13,268 20,904 20,328 19,804 14,272 5.26%
-
Tax Rate 25.86% 20.79% 27.88% 26.64% 27.21% 25.03% 27.46% -
Total Cost 161,616 150,040 162,364 165,012 147,484 124,516 111,864 6.31%
-
Net Worth 184,208 17,011,360 15,652,394 144,394 129,415 115,371 95,338 11.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 12,785 9,588 9,590 - -
Div Payout % - - - 61.16% 47.17% 48.43% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 184,208 17,011,360 15,652,394 144,394 129,415 115,371 95,338 11.59%
NOSH 159,736 160,167 160,241 159,816 159,811 119,878 120,134 4.85%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.73% 11.32% 7.55% 11.24% 12.11% 13.72% 11.31% -
ROE 10.54% 0.11% 0.08% 14.48% 15.71% 17.17% 14.97% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 113.34 105.64 109.60 116.33 105.01 120.39 105.00 1.28%
EPS 12.16 11.96 8.28 13.08 12.72 16.52 11.88 0.38%
DPS 0.00 0.00 0.00 8.00 6.00 8.00 0.00 -
NAPS 1.1532 106.21 97.68 0.9035 0.8098 0.9624 0.7936 6.42%
Adjusted Per Share Value based on latest NOSH - 159,816
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 113.98 106.52 110.57 117.05 105.65 90.86 79.41 6.20%
EPS 12.23 12.06 8.35 13.16 12.80 12.47 8.99 5.25%
DPS 0.00 0.00 0.00 8.05 6.04 6.04 0.00 -
NAPS 1.1597 107.0965 98.541 0.909 0.8147 0.7263 0.6002 11.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.14 0.94 1.02 0.695 0.56 0.63 0.64 -
P/RPS 1.01 0.89 0.93 0.60 0.53 0.52 0.61 8.75%
P/EPS 9.38 7.86 12.32 5.31 4.40 3.81 5.39 9.66%
EY 10.67 12.72 8.12 18.82 22.71 26.22 18.56 -8.80%
DY 0.00 0.00 0.00 11.51 10.71 12.70 0.00 -
P/NAPS 0.99 0.01 0.01 0.77 0.69 0.65 0.81 3.39%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 26/11/14 27/11/13 29/11/12 29/11/11 25/11/10 -
Price 1.20 0.995 1.05 0.875 0.53 0.58 0.82 -
P/RPS 1.06 0.94 0.96 0.75 0.50 0.48 0.78 5.24%
P/EPS 9.87 8.32 12.68 6.69 4.17 3.51 6.90 6.14%
EY 10.13 12.02 7.89 14.95 24.00 28.48 14.49 -5.78%
DY 0.00 0.00 0.00 9.14 11.32 13.79 0.00 -
P/NAPS 1.04 0.01 0.01 0.97 0.65 0.60 1.03 0.16%

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