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

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
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 58,796 69,379 37,144 34,511 55,516 50,223 46,110 4.13%
PBT 11,111 15,147 3,958 3,927 4,216 7,063 5,403 12.76%
Tax -2,626 -3,732 -539 -895 -1,088 -1,518 -1,078 15.98%
NP 8,485 11,415 3,419 3,032 3,128 5,545 4,325 11.88%
-
NP to SH 8,485 11,415 3,419 3,032 3,128 5,545 4,325 11.88%
-
Tax Rate 23.63% 24.64% 13.62% 22.79% 25.81% 21.49% 19.95% -
Total Cost 50,311 57,964 33,725 31,479 52,388 44,678 41,785 3.14%
-
Net Worth 304,613 277,642 250,671 231,633 226,653 212,782 195,911 7.63%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 6,346 4,759 2,379 2,379 3,990 3,198 4,797 4.77%
Div Payout % 74.79% 41.70% 69.61% 78.49% 127.57% 57.68% 110.92% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 304,613 277,642 250,671 231,633 226,653 212,782 195,911 7.63%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.43% 16.45% 9.20% 8.79% 5.63% 11.04% 9.38% -
ROE 2.79% 4.11% 1.36% 1.31% 1.38% 2.61% 2.21% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 37.06 43.73 23.41 21.75 34.78 31.41 28.83 4.27%
EPS 5.35 7.19 2.16 1.91 1.96 3.47 2.70 12.06%
DPS 4.00 3.00 1.50 1.50 2.50 2.00 3.00 4.90%
NAPS 1.92 1.75 1.58 1.46 1.42 1.3306 1.2251 7.77%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 37.02 43.68 23.38 21.73 34.95 31.62 29.03 4.13%
EPS 5.34 7.19 2.15 1.91 1.97 3.49 2.72 11.89%
DPS 4.00 3.00 1.50 1.50 2.51 2.01 3.02 4.79%
NAPS 1.9177 1.7479 1.5781 1.4583 1.4269 1.3396 1.2334 7.62%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
P/EPS 24.87 15.57 45.48 33.23 55.11 34.32 49.92 -10.95%
EY 4.02 6.42 2.20 3.01 1.81 2.91 2.00 12.33%
DY 3.01 2.68 1.53 2.36 2.31 1.68 2.22 5.20%
P/NAPS 0.69 0.64 0.62 0.43 0.76 0.89 1.10 -7.47%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
P/EPS 26.18 16.26 48.72 32.44 53.07 34.61 55.09 -11.65%
EY 3.82 6.15 2.05 3.08 1.88 2.89 1.82 13.14%
DY 2.86 2.56 1.43 2.42 2.40 1.67 2.01 6.05%
P/NAPS 0.73 0.67 0.66 0.42 0.73 0.90 1.22 -8.19%

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