[YOCB] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 11.06%
YoY- 13.2%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 51,342 50,214 50,666 50,145 41,251 38,274 35,631 6.27%
PBT 7,810 8,970 9,817 7,620 6,756 7,592 6,147 4.06%
Tax -2,202 -2,378 -2,868 -1,976 -1,770 -2,430 -1,820 3.22%
NP 5,608 6,592 6,949 5,644 4,986 5,162 4,327 4.41%
-
NP to SH 5,608 6,592 6,949 5,644 4,986 5,162 4,327 4.41%
-
Tax Rate 28.19% 26.51% 29.21% 25.93% 26.20% 32.01% 29.61% -
Total Cost 45,734 43,622 43,717 44,501 36,265 33,112 31,304 6.51%
-
Net Worth 172,106 15,963,199 148,426 132,721 117,152 98,138 7,216,852 -46.33%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,195 3,200 3,202 - - - 2,917 1.52%
Div Payout % 56.98% 48.54% 46.08% - - - 67.42% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 172,106 15,963,199 148,426 132,721 117,152 98,138 7,216,852 -46.33%
NOSH 159,772 160,000 160,115 159,886 160,000 120,046 97,235 8.62%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.92% 13.13% 13.72% 11.26% 12.09% 13.49% 12.14% -
ROE 3.26% 0.04% 4.68% 4.25% 4.26% 5.26% 0.06% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.13 31.38 31.64 31.36 25.78 31.88 36.64 -2.16%
EPS 3.51 4.12 4.34 3.53 3.12 4.30 4.45 -3.87%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 3.00 -6.53%
NAPS 1.0772 99.77 0.927 0.8301 0.7322 0.8175 74.22 -50.59%
Adjusted Per Share Value based on latest NOSH - 159,886
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.09 31.38 31.67 31.34 25.78 23.92 22.27 6.27%
EPS 3.51 4.12 4.34 3.53 3.12 3.23 2.70 4.46%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 1.82 1.58%
NAPS 1.0757 99.77 0.9277 0.8295 0.7322 0.6134 45.1053 -46.33%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.05 0.85 0.95 0.53 0.62 0.90 0.83 -
P/RPS 3.27 2.71 3.00 1.69 2.40 2.82 2.27 6.26%
P/EPS 29.91 20.63 21.89 15.01 19.90 20.93 18.65 8.18%
EY 3.34 4.85 4.57 6.66 5.03 4.78 5.36 -7.57%
DY 1.90 2.35 2.11 0.00 0.00 0.00 3.61 -10.14%
P/NAPS 0.97 0.01 1.02 0.64 0.85 1.10 0.01 114.27%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 11/02/15 27/02/14 27/02/13 24/02/12 24/02/11 23/02/10 -
Price 0.94 0.90 0.975 0.55 0.60 0.64 0.88 -
P/RPS 2.93 2.87 3.08 1.75 2.33 2.01 2.40 3.37%
P/EPS 26.78 21.84 22.47 15.58 19.25 14.88 19.78 5.17%
EY 3.73 4.58 4.45 6.42 5.19 6.72 5.06 -4.95%
DY 2.13 2.22 2.05 0.00 0.00 0.00 3.41 -7.54%
P/NAPS 0.87 0.01 1.05 0.66 0.82 0.78 0.01 110.42%

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