[YOCB] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 13.16%
YoY- 76.76%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 248,876 267,734 188,514 229,320 233,956 228,500 202,084 3.53%
PBT 40,036 47,188 33,286 34,324 19,650 37,902 28,758 5.66%
Tax -9,812 -11,814 -8,320 -8,546 -5,066 -9,436 -6,708 6.54%
NP 30,224 35,374 24,966 25,778 14,584 28,466 22,050 5.39%
-
NP to SH 30,224 35,374 24,966 25,778 14,584 28,466 22,050 5.39%
-
Tax Rate 24.51% 25.04% 25.00% 24.90% 25.78% 24.90% 23.33% -
Total Cost 218,652 232,360 163,548 203,542 219,372 200,034 180,034 3.29%
-
Net Worth 314,132 290,334 260,190 244,325 230,277 223,880 201,988 7.63%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 12,692 - - - 7,995 6,396 9,594 4.77%
Div Payout % 41.99% - - - 54.83% 22.47% 43.51% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 314,132 290,334 260,190 244,325 230,277 223,880 201,988 7.63%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.14% 13.21% 13.24% 11.24% 6.23% 12.46% 10.91% -
ROE 9.62% 12.18% 9.60% 10.55% 6.33% 12.71% 10.92% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 156.87 168.75 118.82 144.54 146.30 142.89 126.37 3.66%
EPS 19.06 22.30 15.74 16.24 9.12 17.80 13.78 5.55%
DPS 8.00 0.00 0.00 0.00 5.00 4.00 6.00 4.90%
NAPS 1.98 1.83 1.64 1.54 1.44 1.40 1.2631 7.77%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 155.55 167.33 117.82 143.33 146.22 142.81 126.30 3.53%
EPS 18.89 22.11 15.60 16.11 9.12 17.79 13.78 5.39%
DPS 7.93 0.00 0.00 0.00 5.00 4.00 6.00 4.75%
NAPS 1.9633 1.8146 1.6262 1.527 1.4392 1.3993 1.2624 7.63%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.60 1.26 1.04 0.88 0.98 0.99 1.20 -
P/RPS 1.02 0.75 0.88 0.61 0.67 0.69 0.95 1.19%
P/EPS 8.40 5.65 6.61 5.42 10.75 5.56 8.70 -0.58%
EY 11.91 17.70 15.13 18.46 9.31 17.98 11.49 0.59%
DY 5.00 0.00 0.00 0.00 5.10 4.04 5.00 0.00%
P/NAPS 0.81 0.69 0.63 0.57 0.68 0.71 0.95 -2.62%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 24/02/22 23/02/21 27/02/20 28/02/19 27/02/18 -
Price 1.80 1.47 0.99 0.94 0.90 1.06 1.04 -
P/RPS 1.15 0.87 0.83 0.65 0.62 0.74 0.82 5.79%
P/EPS 9.45 6.59 6.29 5.79 9.87 5.95 7.54 3.83%
EY 10.58 15.17 15.90 17.29 10.13 16.79 13.26 -3.69%
DY 4.44 0.00 0.00 0.00 5.56 3.77 5.77 -4.27%
P/NAPS 0.91 0.80 0.60 0.61 0.62 0.76 0.82 1.75%

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