[YOCB] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 117.1%
YoY- 4.94%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 114,250 101,042 96,140 93,641 94,121 97,145 92,098 3.65%
PBT 18,951 14,379 15,385 13,856 13,568 16,941 14,601 4.43%
Tax -4,718 -3,354 -3,965 -3,459 -3,660 -4,227 -3,876 3.32%
NP 14,233 11,025 11,420 10,397 9,908 12,714 10,725 4.82%
-
NP to SH 14,233 11,025 11,420 10,397 9,908 12,174 10,725 4.82%
-
Tax Rate 24.90% 23.33% 25.77% 24.96% 26.98% 24.95% 26.55% -
Total Cost 100,017 90,017 84,720 83,244 84,213 84,431 81,373 3.49%
-
Net Worth 223,880 201,988 187,788 172,302 15,969,646 148,295 132,877 9.07%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,198 4,797 3,198 3,199 3,201 3,199 2,401 4.89%
Div Payout % 22.47% 43.51% 28.01% 30.77% 32.31% 26.28% 22.39% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 223,880 201,988 187,788 172,302 15,969,646 148,295 132,877 9.07%
NOSH 160,000 160,000 160,000 159,953 160,064 159,973 160,074 -0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.46% 10.91% 11.88% 11.10% 10.53% 13.09% 11.65% -
ROE 6.36% 5.46% 6.08% 6.03% 0.06% 8.21% 8.07% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 71.44 63.18 60.12 58.54 58.80 60.73 57.53 3.67%
EPS 8.90 6.89 7.14 6.50 6.19 7.61 6.70 4.84%
DPS 2.00 3.00 2.00 2.00 2.00 2.00 1.50 4.90%
NAPS 1.40 1.2631 1.1743 1.0772 99.77 0.927 0.8301 9.09%
Adjusted Per Share Value based on latest NOSH - 159,772
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 71.41 63.15 60.09 58.53 58.83 60.72 57.56 3.65%
EPS 8.90 6.89 7.14 6.50 6.19 7.61 6.70 4.84%
DPS 2.00 3.00 2.00 2.00 2.00 2.00 1.50 4.90%
NAPS 1.3993 1.2624 1.1737 1.0769 99.8103 0.9268 0.8305 9.07%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.99 1.20 1.09 1.05 0.85 0.95 0.53 -
P/RPS 1.39 1.90 1.81 1.79 1.45 1.56 0.92 7.11%
P/EPS 11.12 17.41 15.26 16.15 13.73 12.48 7.91 5.83%
EY 8.99 5.75 6.55 6.19 7.28 8.01 12.64 -5.51%
DY 2.02 2.50 1.83 1.90 2.35 2.11 2.83 -5.46%
P/NAPS 0.71 0.95 0.93 0.97 0.01 1.02 0.64 1.74%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 23/02/17 25/02/16 11/02/15 27/02/14 27/02/13 -
Price 1.06 1.04 1.11 0.94 0.90 0.975 0.55 -
P/RPS 1.48 1.65 1.85 1.61 1.53 1.61 0.96 7.47%
P/EPS 11.91 15.08 15.54 14.46 14.54 12.81 8.21 6.39%
EY 8.40 6.63 6.43 6.91 6.88 7.81 12.18 -6.00%
DY 1.89 2.88 1.80 2.13 2.22 2.05 2.73 -5.94%
P/NAPS 0.76 0.82 0.95 0.87 0.01 1.05 0.66 2.37%

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