[YOCB] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 1144.57%
YoY- -3.15%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 124,438 133,867 94,257 114,660 116,978 114,250 101,042 3.53%
PBT 20,018 23,594 16,643 17,162 9,825 18,951 14,379 5.66%
Tax -4,906 -5,907 -4,160 -4,273 -2,533 -4,718 -3,354 6.54%
NP 15,112 17,687 12,483 12,889 7,292 14,233 11,025 5.39%
-
NP to SH 15,112 17,687 12,483 12,889 7,292 14,233 11,025 5.39%
-
Tax Rate 24.51% 25.04% 25.00% 24.90% 25.78% 24.90% 23.33% -
Total Cost 109,326 116,180 81,774 101,771 109,686 100,017 90,017 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 6,346 - - - 3,997 3,198 4,797 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 4.81% 6.09% 4.80% 5.28% 3.17% 6.36% 5.46% -
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 78.43 84.38 59.41 72.27 73.15 71.44 63.18 3.66%
EPS 9.53 11.15 7.87 8.12 4.56 8.90 6.89 5.55%
DPS 4.00 0.00 0.00 0.00 2.50 2.00 3.00 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 78.34 84.28 59.34 72.19 73.64 71.93 63.61 3.53%
EPS 9.51 11.14 7.86 8.11 4.59 8.96 6.94 5.38%
DPS 4.00 0.00 0.00 0.00 2.52 2.01 3.02 4.79%
NAPS 1.9777 1.8278 1.6381 1.5382 1.4497 1.4095 1.2716 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 2.04 1.49 1.75 1.22 1.34 1.39 1.90 1.19%
P/EPS 16.80 11.30 13.22 10.83 21.49 11.12 17.41 -0.59%
EY 5.95 8.85 7.57 9.23 4.65 8.99 5.75 0.57%
DY 2.50 0.00 0.00 0.00 2.55 2.02 2.50 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 2.29 1.74 1.67 1.30 1.23 1.48 1.65 5.61%
P/EPS 18.90 13.19 12.58 11.57 19.74 11.91 15.08 3.83%
EY 5.29 7.58 7.95 8.64 5.07 8.40 6.63 -3.69%
DY 2.22 0.00 0.00 0.00 2.78 1.89 2.88 -4.24%
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