[YOCB] YoY Quarter Result on 30-Jun-2020 [#4]

Stock

[YOCB] YOONG ONN CORPORATION BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- -26.94%

YoY- -3.07%

Quarter Report

30.06.20 qtrly report.pdf

Latest QR

Upcoming QR

YOCB's Result

YOCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Quarter Result
Revenue	58,796	69,379	37,144	34,511	55,516	50,223	46,110	4.13%
YoY %	-15.25%	86.78%	7.63%	-37.84%	10.54%	8.92%	-	-
Horiz. %	127.51%	150.46%	80.56%	74.84%	120.40%	108.92%	100.00%	-
PBT	11,111	15,147	3,958	3,927	4,216	7,063	5,403	12.76%
YoY %	-26.65%	282.69%	0.79%	-6.85%	-40.31%	30.72%	-	-
Horiz. %	205.65%	280.34%	73.26%	72.68%	78.03%	130.72%	100.00%	-
Tax	-2,626	-3,732	-539	-895	-1,088	-1,518	-1,078	15.98%
YoY %	29.64%	-592.39%	39.78%	17.74%	28.33%	-40.82%	-	-
Horiz. %	243.60%	346.20%	50.00%	83.02%	100.93%	140.82%	100.00%	-
NP	8,485	11,415	3,419	3,032	3,128	5,545	4,325	11.88%
YoY %	-25.67%	233.87%	12.76%	-3.07%	-43.59%	28.21%	-	-
Horiz. %	196.18%	263.93%	79.05%	70.10%	72.32%	128.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,485	11,415	3,419	3,032	3,128	5,545	4,325	11.88%
YoY %	-25.67%	233.87%	12.76%	-3.07%	-43.59%	28.21%	-	-
Horiz. %	196.18%	263.93%	79.05%	70.10%	72.32%	128.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.63%	24.64%	13.62%	22.79%	25.81%	21.49%	19.95%	-
YoY %	-4.10%	80.91%	-40.24%	-11.70%	20.10%	7.72%	-	-
Horiz. %	118.45%	123.51%	68.27%	114.24%	129.37%	107.72%	100.00%	-
Total Cost	50,311	57,964	33,725	31,479	52,388	44,678	41,785	3.14%
YoY %	-13.20%	71.87%	7.13%	-39.91%	17.26%	6.92%	-	-
Horiz. %	120.40%	138.72%	80.71%	75.34%	125.38%	106.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	304,613	277,642	250,671	231,633	226,653	212,782	195,911	7.63%
YoY %	9.71%	10.76%	8.22%	2.20%	6.52%	8.61%	-	-
Horiz. %	155.49%	141.72%	127.95%	118.23%	115.69%	108.61%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	6,346	4,759	2,379	2,379	3,990	3,198	4,797	4.77%
YoY %	33.35%	100.04%	0.00%	-40.38%	24.77%	-33.33%	-	-
Horiz. %	132.29%	99.21%	49.59%	49.59%	83.18%	66.67%	100.00%	-
Div Payout %	74.79%	41.70%	69.61%	78.49%	127.57%	57.68%	110.92%	-
YoY %	79.35%	-40.09%	-11.31%	-38.47%	121.17%	-48.00%	-	-
Horiz. %	67.43%	37.59%	62.76%	70.76%	115.01%	52.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	304,613	277,642	250,671	231,633	226,653	212,782	195,911	7.63%
YoY %	9.71%	10.76%	8.22%	2.20%	6.52%	8.61%	-	-
Horiz. %	155.49%	141.72%	127.95%	118.23%	115.69%	108.61%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	160,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	14.43%	16.45%	9.20%	8.79%	5.63%	11.04%	9.38%	-
YoY %	-12.28%	78.80%	4.66%	56.13%	-49.00%	17.70%	-	-
Horiz. %	153.84%	175.37%	98.08%	93.71%	60.02%	117.70%	100.00%	-
ROE	2.79%	4.11%	1.36%	1.31%	1.38%	2.61%	2.21%	-
YoY %	-32.12%	202.21%	3.82%	-5.07%	-47.13%	18.10%	-	-
Horiz. %	126.24%	185.97%	61.54%	59.28%	62.44%	118.10%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	37.06	43.73	23.41	21.75	34.78	31.41	28.83	4.27%
YoY %	-15.25%	86.80%	7.63%	-37.46%	10.73%	8.95%	-	-
Horiz. %	128.55%	151.68%	81.20%	75.44%	120.64%	108.95%	100.00%	-
EPS	5.35	7.19	2.16	1.91	1.96	3.47	2.70	12.06%
YoY %	-25.59%	232.87%	13.09%	-2.55%	-43.52%	28.52%	-	-
Horiz. %	198.15%	266.30%	80.00%	70.74%	72.59%	128.52%	100.00%	-
DPS	4.00	3.00	1.50	1.50	2.50	2.00	3.00	4.90%
YoY %	33.33%	100.00%	0.00%	-40.00%	25.00%	-33.33%	-	-
Horiz. %	133.33%	100.00%	50.00%	50.00%	83.33%	66.67%	100.00%	-
NAPS	1.92	1.75	1.58	1.46	1.42	1.3306	1.2251	7.77%
YoY %	9.71%	10.76%	8.22%	2.82%	6.72%	8.61%	-	-
Horiz. %	156.72%	142.85%	128.97%	119.17%	115.91%	108.61%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	36.75	43.36	23.22	21.57	34.70	31.39	28.82	4.13%
YoY %	-15.24%	86.74%	7.65%	-37.84%	10.54%	8.92%	-	-
Horiz. %	127.52%	150.45%	80.57%	74.84%	120.40%	108.92%	100.00%	-
EPS	5.30	7.13	2.14	1.90	1.95	3.47	2.70	11.89%
YoY %	-25.67%	233.18%	12.63%	-2.56%	-43.80%	28.52%	-	-
Horiz. %	196.30%	264.07%	79.26%	70.37%	72.22%	128.52%	100.00%	-
DPS	3.97	2.97	1.49	1.49	2.49	2.00	3.00	4.77%
YoY %	33.67%	99.33%	0.00%	-40.16%	24.50%	-33.33%	-	-
Horiz. %	132.33%	99.00%	49.67%	49.67%	83.00%	66.67%	100.00%	-
NAPS	1.9038	1.7353	1.5667	1.4477	1.4166	1.3299	1.2244	7.63%
YoY %	9.71%	10.76%	8.22%	2.20%	6.52%	8.62%	-	-
Horiz. %	155.49%	141.73%	127.96%	118.24%	115.70%	108.62%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.33	1.12	0.98	0.635	1.08	1.19	1.35	-
P/RPS	3.59	2.56	4.19	2.92	3.11	3.79	4.68	-4.32%
YoY %	40.23%	-38.90%	43.49%	-6.11%	-17.94%	-19.02%	-	-
Horiz. %	76.71%	54.70%	89.53%	62.39%	66.45%	80.98%	100.00%	-
P/EPS	24.87	15.57	45.48	33.23	55.11	34.32	49.92	-10.95%
YoY %	59.73%	-65.77%	36.86%	-39.70%	60.58%	-31.25%	-	-
Horiz. %	49.82%	31.19%	91.11%	66.57%	110.40%	68.75%	100.00%	-
EY	4.02	6.42	2.20	3.01	1.81	2.91	2.00	12.33%
YoY %	-37.38%	191.82%	-26.91%	66.30%	-37.80%	45.50%	-	-
Horiz. %	201.00%	321.00%	110.00%	150.50%	90.50%	145.50%	100.00%	-
DY	3.01	2.68	1.53	2.36	2.31	1.68	2.22	5.20%
YoY %	12.31%	75.16%	-35.17%	2.16%	37.50%	-24.32%	-	-
Horiz. %	135.59%	120.72%	68.92%	106.31%	104.05%	75.68%	100.00%	-
P/NAPS	0.69	0.64	0.62	0.43	0.76	0.89	1.10	-7.47%
YoY %	7.81%	3.23%	44.19%	-43.42%	-14.61%	-19.09%	-	-
Horiz. %	62.73%	58.18%	56.36%	39.09%	69.09%	80.91%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	25/08/22	14/09/21	27/08/20	27/08/19	28/08/18	22/08/17	-
Price	1.40	1.17	1.05	0.62	1.04	1.20	1.49	-
P/RPS	3.78	2.68	4.48	2.85	2.99	3.82	5.17	-5.08%
YoY %	41.04%	-40.18%	57.19%	-4.68%	-21.73%	-26.11%	-	-
Horiz. %	73.11%	51.84%	86.65%	55.13%	57.83%	73.89%	100.00%	-
P/EPS	26.18	16.26	48.72	32.44	53.07	34.61	55.09	-11.65%
YoY %	61.01%	-66.63%	50.18%	-38.87%	53.34%	-37.18%	-	-
Horiz. %	47.52%	29.52%	88.44%	58.89%	96.33%	62.82%	100.00%	-
EY	3.82	6.15	2.05	3.08	1.88	2.89	1.82	13.14%
YoY %	-37.89%	200.00%	-33.44%	63.83%	-34.95%	58.79%	-	-
Horiz. %	209.89%	337.91%	112.64%	169.23%	103.30%	158.79%	100.00%	-
DY	2.86	2.56	1.43	2.42	2.40	1.67	2.01	6.05%
YoY %	11.72%	79.02%	-40.91%	0.83%	43.71%	-16.92%	-	-
Horiz. %	142.29%	127.36%	71.14%	120.40%	119.40%	83.08%	100.00%	-
P/NAPS	0.73	0.67	0.66	0.42	0.73	0.90	1.22	-8.19%
YoY %	8.96%	1.52%	57.14%	-42.47%	-18.89%	-26.23%	-	-
Horiz. %	59.84%	54.92%	54.10%	34.43%	59.84%	73.77%	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