[YOKO] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 877.7%
YoY- -53.24%
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 172,000 193,132 190,604 168,928 160,554 183,780 204,122 -2.81%
PBT 7,369 19,524 7,448 12,329 10,204 18,814 5,517 4.94%
Tax -2,102 -5,516 -2,890 -2,582 -1,812 -3,480 -2,337 -1.75%
NP 5,266 14,008 4,557 9,746 8,392 15,334 3,180 8.76%
-
NP to SH 5,424 14,294 4,557 9,746 8,392 15,336 3,181 9.29%
-
Tax Rate 28.52% 28.25% 38.80% 20.94% 17.76% 18.50% 42.36% -
Total Cost 166,733 179,124 186,046 159,181 152,162 168,445 200,942 -3.06%
-
Net Worth 106,603 105,124 94,169 93,226 75,841 67,940 58,450 10.52%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 106,603 105,124 94,169 93,226 75,841 67,940 58,450 10.52%
NOSH 85,283 86,880 87,193 87,127 87,174 43,551 43,619 11.81%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.06% 7.25% 2.39% 5.77% 5.23% 8.34% 1.56% -
ROE 5.09% 13.60% 4.84% 10.45% 11.07% 22.57% 5.44% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 201.68 222.30 218.60 193.89 184.18 421.98 467.96 -13.08%
EPS 6.36 16.45 5.23 11.19 9.63 35.21 7.29 -2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.21 1.08 1.07 0.87 1.56 1.34 -1.15%
Adjusted Per Share Value based on latest NOSH - 87,112
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 201.72 226.50 223.54 198.11 188.29 215.53 239.39 -2.81%
EPS 6.36 16.76 5.34 11.43 9.84 17.99 3.73 9.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2502 1.2329 1.1044 1.0933 0.8895 0.7968 0.6855 10.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.27 1.21 0.56 0.67 0.77 0.43 0.39 -
P/RPS 0.63 0.54 0.26 0.35 0.42 0.10 0.08 41.02%
P/EPS 19.97 7.35 10.71 5.99 8.00 1.22 5.35 24.53%
EY 5.01 13.60 9.33 16.70 12.50 81.89 18.70 -19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 0.52 0.63 0.89 0.28 0.29 23.30%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 21/11/13 08/11/12 08/11/11 04/11/10 12/11/09 04/11/08 -
Price 1.20 1.25 0.52 0.68 0.79 0.52 0.35 -
P/RPS 0.59 0.56 0.24 0.35 0.43 0.12 0.07 42.63%
P/EPS 18.87 7.60 9.95 6.08 8.21 1.48 4.80 25.61%
EY 5.30 13.16 10.05 16.45 12.19 67.72 20.84 -20.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 0.48 0.64 0.91 0.33 0.26 24.31%

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