[YOCB] YoY Quarter Result on 30-Jun-2017 [#4]

Stock

[YOCB] YOONG ONN CORPORATION BERHAD

Announcement Date

22-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- -38.22%

YoY- -10.33%

Quarter Report

30.06.17 qtrly report.pdf

Latest QR

Upcoming QR

YOCB's Result

YOCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	34,511	55,516	50,223	46,110	45,060	38,293	53,537	-7.05%
YoY %	-37.84%	10.54%	8.92%	2.33%	17.67%	-28.47%	-	-
Horiz. %	64.46%	103.70%	93.81%	86.13%	84.17%	71.53%	100.00%	-
PBT	3,927	4,216	7,063	5,403	5,270	2,597	2,425	8.35%
YoY %	-6.85%	-40.31%	30.72%	2.52%	102.93%	7.09%	-	-
Horiz. %	161.94%	173.86%	291.26%	222.80%	217.32%	107.09%	100.00%	-
Tax	-895	-1,088	-1,518	-1,078	-447	-722	-438	12.63%
YoY %	17.74%	28.33%	-40.82%	-141.16%	38.09%	-64.84%	-	-
Horiz. %	204.34%	248.40%	346.58%	246.12%	102.05%	164.84%	100.00%	-
NP	3,032	3,128	5,545	4,325	4,823	1,875	1,987	7.29%
YoY %	-3.07%	-43.59%	28.21%	-10.33%	157.23%	-5.64%	-	-
Horiz. %	152.59%	157.42%	279.06%	217.66%	242.73%	94.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,032	3,128	5,545	4,325	4,823	1,875	1,987	7.29%
YoY %	-3.07%	-43.59%	28.21%	-10.33%	157.23%	-5.64%	-	-
Horiz. %	152.59%	157.42%	279.06%	217.66%	242.73%	94.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.79%	25.81%	21.49%	19.95%	8.48%	27.80%	18.06%	-
YoY %	-11.70%	20.10%	7.72%	135.26%	-69.50%	53.93%	-	-
Horiz. %	126.19%	142.91%	118.99%	110.47%	46.95%	153.93%	100.00%	-
Total Cost	31,479	52,388	44,678	41,785	40,237	36,418	51,550	-7.88%
YoY %	-39.91%	17.26%	6.92%	3.85%	10.49%	-29.35%	-	-
Horiz. %	61.06%	101.63%	86.67%	81.06%	78.05%	70.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,633	226,653	212,782	195,911	179,512	16,463,386	153,223	7.12%
YoY %	2.20%	6.52%	8.61%	9.14%	-98.91%	10,644.72%	-	-
Horiz. %	151.17%	147.92%	138.87%	127.86%	117.16%	10,744.72%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	2,379	3,990	3,198	4,797	3,197	3,196	3,204	-4.83%
YoY %	-40.38%	24.77%	-33.33%	50.05%	0.03%	-0.25%	-	-
Horiz. %	74.25%	124.53%	99.81%	149.72%	99.78%	99.75%	100.00%	-
Div Payout %	78.49%	127.57%	57.68%	110.92%	66.30%	170.49%	161.29%	-
YoY %	-38.47%	121.17%	-48.00%	67.30%	-61.11%	5.70%	-	-
Horiz. %	48.66%	79.09%	35.76%	68.77%	41.11%	105.70%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	231,633	226,653	212,782	195,911	179,512	16,463,386	153,223	7.12%
YoY %	2.20%	6.52%	8.61%	9.14%	-98.91%	10,644.72%	-	-
Horiz. %	151.17%	147.92%	138.87%	127.86%	117.16%	10,744.72%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	159,879	159,838	160,241	-0.02%
YoY %	0.00%	0.00%	0.00%	0.08%	0.03%	-0.25%	-	-
Horiz. %	99.85%	99.85%	99.85%	99.85%	99.77%	99.75%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	8.79%	5.63%	11.04%	9.38%	10.70%	4.90%	3.71%	-
YoY %	56.13%	-49.00%	17.70%	-12.34%	118.37%	32.08%	-	-
Horiz. %	236.93%	151.75%	297.57%	252.83%	288.41%	132.08%	100.00%	-
ROE	1.31%	1.38%	2.61%	2.21%	2.69%	0.01%	1.30%	-
YoY %	-5.07%	-47.13%	18.10%	-17.84%	26,800.00%	-99.23%	-	-
Horiz. %	100.77%	106.15%	200.77%	170.00%	206.92%	0.77%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	21.75	34.78	31.41	28.83	28.18	23.96	33.41	-6.89%
YoY %	-37.46%	10.73%	8.95%	2.31%	17.61%	-28.28%	-	-
Horiz. %	65.10%	104.10%	94.01%	86.29%	84.35%	71.72%	100.00%	-
EPS	1.91	1.96	3.47	2.70	3.02	1.17	1.24	7.45%
YoY %	-2.55%	-43.52%	28.52%	-10.60%	158.12%	-5.65%	-	-
Horiz. %	154.03%	158.06%	279.84%	217.74%	243.55%	94.35%	100.00%	-
DPS	1.50	2.50	2.00	3.00	2.00	2.00	2.00	-4.67%
YoY %	-40.00%	25.00%	-33.33%	50.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	125.00%	100.00%	150.00%	100.00%	100.00%	100.00%	-
NAPS	1.46	1.42	1.3306	1.2251	1.1228	103.00	0.9562	7.30%
YoY %	2.82%	6.72%	8.61%	9.11%	-98.91%	10,671.81%	-	-
Horiz. %	152.69%	148.50%	139.15%	128.12%	117.42%	10,771.81%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	21.73	34.95	31.62	29.03	28.37	24.11	33.70	-7.04%
YoY %	-37.83%	10.53%	8.92%	2.33%	17.67%	-28.46%	-	-
Horiz. %	64.48%	103.71%	93.83%	86.14%	84.18%	71.54%	100.00%	-
EPS	1.91	1.97	3.49	2.72	3.04	1.18	1.25	7.31%
YoY %	-3.05%	-43.55%	28.31%	-10.53%	157.63%	-5.60%	-	-
Horiz. %	152.80%	157.60%	279.20%	217.60%	243.20%	94.40%	100.00%	-
DPS	1.50	2.51	2.01	3.02	2.01	2.01	2.02	-4.83%
YoY %	-40.24%	24.88%	-33.44%	50.25%	0.00%	-0.50%	-	-
Horiz. %	74.26%	124.26%	99.50%	149.50%	99.50%	99.50%	100.00%	-
NAPS	1.4583	1.4269	1.3396	1.2334	1.1301	103.6467	0.9646	7.12%
YoY %	2.20%	6.52%	8.61%	9.14%	-98.91%	10,645.04%	-	-
Horiz. %	151.18%	147.93%	138.88%	127.87%	117.16%	10,745.04%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.635	1.08	1.19	1.35	1.24	1.00	1.23	-
P/RPS	2.92	3.11	3.79	4.68	4.40	4.17	3.68	-3.77%
YoY %	-6.11%	-17.94%	-19.02%	6.36%	5.52%	13.32%	-	-
Horiz. %	79.35%	84.51%	102.99%	127.17%	119.57%	113.32%	100.00%	-
P/EPS	33.23	55.11	34.32	49.92	41.11	85.25	99.19	-16.64%
YoY %	-39.70%	60.58%	-31.25%	21.43%	-51.78%	-14.05%	-	-
Horiz. %	33.50%	55.56%	34.60%	50.33%	41.45%	85.95%	100.00%	-
EY	3.01	1.81	2.91	2.00	2.43	1.17	1.01	19.94%
YoY %	66.30%	-37.80%	45.50%	-17.70%	107.69%	15.84%	-	-
Horiz. %	298.02%	179.21%	288.12%	198.02%	240.59%	115.84%	100.00%	-
DY	2.36	2.31	1.68	2.22	1.61	2.00	1.63	6.35%
YoY %	2.16%	37.50%	-24.32%	37.89%	-19.50%	22.70%	-	-
Horiz. %	144.79%	141.72%	103.07%	136.20%	98.77%	122.70%	100.00%	-
P/NAPS	0.43	0.76	0.89	1.10	1.10	0.01	1.29	-16.71%
YoY %	-43.42%	-14.61%	-19.09%	0.00%	10,900.00%	-99.22%	-	-
Horiz. %	33.33%	58.91%	68.99%	85.27%	85.27%	0.78%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	27/08/19	28/08/18	22/08/17	25/08/16	27/08/15	27/08/14	-
Price	0.62	1.04	1.20	1.49	1.11	0.865	1.19	-
P/RPS	2.85	2.99	3.82	5.17	3.94	3.61	3.56	-3.63%
YoY %	-4.68%	-21.73%	-26.11%	31.22%	9.14%	1.40%	-	-
Horiz. %	80.06%	83.99%	107.30%	145.22%	110.67%	101.40%	100.00%	-
P/EPS	32.44	53.07	34.61	55.09	36.80	73.74	95.97	-16.52%
YoY %	-38.87%	53.34%	-37.18%	49.70%	-50.09%	-23.16%	-	-
Horiz. %	33.80%	55.30%	36.06%	57.40%	38.35%	76.84%	100.00%	-
EY	3.08	1.88	2.89	1.82	2.72	1.36	1.04	19.81%
YoY %	63.83%	-34.95%	58.79%	-33.09%	100.00%	30.77%	-	-
Horiz. %	296.15%	180.77%	277.88%	175.00%	261.54%	130.77%	100.00%	-
DY	2.42	2.40	1.67	2.01	1.80	2.31	1.68	6.26%
YoY %	0.83%	43.71%	-16.92%	11.67%	-22.08%	37.50%	-	-
Horiz. %	144.05%	142.86%	99.40%	119.64%	107.14%	137.50%	100.00%	-
P/NAPS	0.42	0.73	0.90	1.22	0.99	0.01	1.24	-16.49%
YoY %	-42.47%	-18.89%	-26.23%	23.23%	9,800.00%	-99.19%	-	-
Horiz. %	33.87%	58.87%	72.58%	98.39%	79.84%	0.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos