[YOKO] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 27.3%
YoY- 68.0%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 175,361 187,771 197,665 165,992 163,684 183,333 195,126 -1.76%
PBT 10,175 18,824 12,634 9,044 12,721 18,434 2,242 28.65%
Tax -2,737 -5,322 -4,510 -1,846 -1,870 -3,616 -1,736 7.87%
NP 7,438 13,502 8,124 7,198 10,851 14,818 506 56.48%
-
NP to SH 7,588 13,648 8,124 7,198 10,851 14,820 507 56.95%
-
Tax Rate 26.90% 28.27% 35.70% 20.41% 14.70% 19.62% 77.43% -
Total Cost 167,923 174,269 189,541 158,794 152,833 168,515 194,620 -2.42%
-
Net Worth 110,107 107,382 98,454 91,499 92,346 35,722 56,444 11.77%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - 2,439 - - - - -
Div Payout % - - 30.03% - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 110,107 107,382 98,454 91,499 92,346 35,722 56,444 11.77%
NOSH 85,354 86,598 87,127 87,142 87,119 43,564 43,418 11.91%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.24% 7.19% 4.11% 4.34% 6.63% 8.08% 0.26% -
ROE 6.89% 12.71% 8.25% 7.87% 11.75% 41.49% 0.90% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 205.45 216.83 226.87 190.48 187.88 420.83 449.40 -12.22%
EPS 8.89 15.76 9.33 8.26 12.46 17.01 1.16 40.39%
DPS 0.00 0.00 2.80 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.24 1.13 1.05 1.06 0.82 1.30 -0.12%
Adjusted Per Share Value based on latest NOSH - 85,830
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 205.66 220.21 231.82 194.67 191.96 215.01 228.84 -1.76%
EPS 8.90 16.01 9.53 8.44 12.73 17.38 0.59 57.15%
DPS 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
NAPS 1.2913 1.2594 1.1546 1.0731 1.083 0.4189 0.662 11.77%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.48 1.21 0.56 0.69 0.75 0.57 0.29 -
P/RPS 0.72 0.56 0.25 0.36 0.40 0.14 0.06 51.27%
P/EPS 16.65 7.68 6.01 8.35 6.02 1.68 24.84 -6.44%
EY 6.01 13.02 16.65 11.97 16.61 59.68 4.03 6.88%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.98 0.50 0.66 0.71 0.70 0.22 31.72%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 17/02/14 22/02/13 23/02/12 23/02/11 25/02/10 12/02/09 -
Price 1.68 1.20 0.60 0.72 0.70 0.57 0.25 -
P/RPS 0.82 0.55 0.26 0.38 0.37 0.14 0.06 54.59%
P/EPS 18.90 7.61 6.43 8.72 5.62 1.68 21.41 -2.05%
EY 5.29 13.13 15.54 11.47 17.79 59.68 4.67 2.09%
DY 0.00 0.00 4.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.97 0.53 0.69 0.66 0.70 0.19 37.76%

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