[YOCB] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 52.38%
YoY- 15.0%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 146,069 147,029 144,345 138,006 115,327 106,618 98,486 6.78%
PBT 22,042 22,554 24,786 22,185 19,188 19,047 16,219 5.24%
Tax -5,968 -5,873 -6,726 -5,842 -4,977 -5,328 -3,992 6.92%
NP 16,074 16,681 18,060 16,343 14,211 13,719 12,227 4.66%
-
NP to SH 16,074 16,681 18,060 16,343 14,211 13,719 12,227 4.66%
-
Tax Rate 27.08% 26.04% 27.14% 26.33% 25.94% 27.97% 24.61% -
Total Cost 129,995 130,348 126,285 121,663 101,116 92,899 86,259 7.06%
-
Net Worth 177,949 166,330 138,401 138,491 121,449 103,114 67,279 17.58%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,397 6,397 6,398 5,602 3,200 - 4,485 6.09%
Div Payout % 39.80% 38.35% 35.43% 34.28% 22.52% - 36.68% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 177,949 166,330 138,401 138,491 121,449 103,114 67,279 17.58%
NOSH 159,940 159,932 159,964 160,068 160,033 120,026 89,706 10.10%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.00% 11.35% 12.51% 11.84% 12.32% 12.87% 12.41% -
ROE 9.03% 10.03% 13.05% 11.80% 11.70% 13.30% 18.17% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 91.33 91.93 90.24 86.22 72.06 88.83 109.79 -3.01%
EPS 10.05 10.43 11.29 10.21 8.88 11.43 13.63 -4.94%
DPS 4.00 4.00 4.00 3.50 2.00 0.00 5.00 -3.64%
NAPS 1.1126 1.04 0.8652 0.8652 0.7589 0.8591 0.75 6.78%
Adjusted Per Share Value based on latest NOSH - 160,085
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 91.29 91.89 90.22 86.25 72.08 66.64 61.55 6.78%
EPS 10.05 10.43 11.29 10.21 8.88 8.57 7.64 4.67%
DPS 4.00 4.00 4.00 3.50 2.00 0.00 2.80 6.11%
NAPS 1.1122 1.0396 0.865 0.8656 0.7591 0.6445 0.4205 17.58%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 0.88 1.22 0.525 0.59 0.65 0.86 -
P/RPS 1.00 0.96 1.35 0.61 0.82 0.73 0.78 4.22%
P/EPS 9.05 8.44 10.81 5.14 6.64 5.69 6.31 6.18%
EY 11.04 11.85 9.25 19.45 15.05 17.58 15.85 -5.84%
DY 4.40 4.55 3.28 6.67 3.39 0.00 5.81 -4.52%
P/NAPS 0.82 0.85 1.41 0.61 0.78 0.76 1.15 -5.47%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 29/05/14 29/05/13 24/05/12 26/05/11 27/05/10 -
Price 1.07 0.87 1.21 0.57 0.56 0.65 0.66 -
P/RPS 1.17 0.95 1.34 0.66 0.78 0.73 0.60 11.76%
P/EPS 10.65 8.34 10.72 5.58 6.31 5.69 4.84 14.03%
EY 9.39 11.99 9.33 17.91 15.86 17.58 20.65 -12.29%
DY 3.74 4.60 3.31 6.14 3.57 0.00 7.58 -11.09%
P/NAPS 0.96 0.84 1.40 0.66 0.74 0.76 0.88 1.45%

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