[YOCB] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 32.97%
YoY- 23.12%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 50,881 51,342 50,214 50,666 50,145 41,251 38,274 4.85%
PBT 8,835 7,810 8,970 9,817 7,620 6,756 7,592 2.55%
Tax -2,272 -2,202 -2,378 -2,868 -1,976 -1,770 -2,430 -1.11%
NP 6,563 5,608 6,592 6,949 5,644 4,986 5,162 4.07%
-
NP to SH 6,563 5,608 6,592 6,949 5,644 4,986 5,162 4.07%
-
Tax Rate 25.72% 28.19% 26.51% 29.21% 25.93% 26.20% 32.01% -
Total Cost 44,318 45,734 43,622 43,717 44,501 36,265 33,112 4.97%
-
Net Worth 187,788 172,106 15,963,199 148,426 132,721 117,152 98,138 11.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,198 3,195 3,200 3,202 - - - -
Div Payout % 48.73% 56.98% 48.54% 46.08% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 187,788 172,106 15,963,199 148,426 132,721 117,152 98,138 11.41%
NOSH 160,000 159,772 160,000 160,115 159,886 160,000 120,046 4.90%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.90% 10.92% 13.13% 13.72% 11.26% 12.09% 13.49% -
ROE 3.49% 3.26% 0.04% 4.68% 4.25% 4.26% 5.26% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.82 32.13 31.38 31.64 31.36 25.78 31.88 -0.03%
EPS 4.10 3.51 4.12 4.34 3.53 3.12 4.30 -0.78%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.1743 1.0772 99.77 0.927 0.8301 0.7322 0.8175 6.21%
Adjusted Per Share Value based on latest NOSH - 160,115
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.03 32.32 31.61 31.90 31.57 25.97 24.10 4.85%
EPS 4.13 3.53 4.15 4.37 3.55 3.14 3.25 4.07%
DPS 2.01 2.01 2.01 2.02 0.00 0.00 0.00 -
NAPS 1.1822 1.0835 100.4977 0.9344 0.8356 0.7375 0.6178 11.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.09 1.05 0.85 0.95 0.53 0.62 0.90 -
P/RPS 3.43 3.27 2.71 3.00 1.69 2.40 2.82 3.31%
P/EPS 26.56 29.91 20.63 21.89 15.01 19.90 20.93 4.04%
EY 3.77 3.34 4.85 4.57 6.66 5.03 4.78 -3.87%
DY 1.83 1.90 2.35 2.11 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.01 1.02 0.64 0.85 1.10 -2.75%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 11/02/15 27/02/14 27/02/13 24/02/12 24/02/11 -
Price 1.11 0.94 0.90 0.975 0.55 0.60 0.64 -
P/RPS 3.49 2.93 2.87 3.08 1.75 2.33 2.01 9.62%
P/EPS 27.05 26.78 21.84 22.47 15.58 19.25 14.88 10.46%
EY 3.70 3.73 4.58 4.45 6.42 5.19 6.72 -9.45%
DY 1.80 2.13 2.22 2.05 0.00 0.00 0.00 -
P/NAPS 0.95 0.87 0.01 1.05 0.66 0.82 0.78 3.33%

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