[YOCB] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 13.35%
YoY- -20.4%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 258,619 267,717 168,050 209,253 220,230 212,511 192,528 5.03%
PBT 47,525 54,097 24,393 21,656 27,507 35,233 29,325 8.37%
Tax -11,307 -13,342 -5,968 -5,249 -6,895 -8,618 -7,054 8.17%
NP 36,218 40,755 18,425 16,407 20,612 26,615 22,271 8.43%
-
NP to SH 36,218 40,755 18,425 16,407 20,612 26,615 22,271 8.43%
-
Tax Rate 23.79% 24.66% 24.47% 24.24% 25.07% 24.46% 24.05% -
Total Cost 222,401 226,962 149,625 192,846 199,618 185,896 170,257 4.55%
-
Net Worth 310,959 285,575 252,258 239,566 230,277 219,083 200,149 7.61%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 11,898 9,519 6,346 4,775 11,186 11,194 11,194 1.02%
Div Payout % 32.85% 23.36% 34.44% 29.11% 54.27% 42.06% 50.26% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 310,959 285,575 252,258 239,566 230,277 219,083 200,149 7.61%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 14.00% 15.22% 10.96% 7.84% 9.36% 12.52% 11.57% -
ROE 11.65% 14.27% 7.30% 6.85% 8.95% 12.15% 11.13% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 163.01 168.74 105.92 131.89 137.72 132.89 120.39 5.17%
EPS 22.83 25.69 11.61 10.34 12.89 16.64 13.93 8.57%
DPS 7.50 6.00 4.00 3.00 7.00 7.00 7.00 1.15%
NAPS 1.96 1.80 1.59 1.51 1.44 1.37 1.2516 7.75%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 161.64 167.32 105.03 130.78 137.64 132.82 120.33 5.03%
EPS 22.64 25.47 11.52 10.25 12.88 16.63 13.92 8.44%
DPS 7.44 5.95 3.97 2.98 6.99 7.00 7.00 1.02%
NAPS 1.9435 1.7848 1.5766 1.4973 1.4392 1.3693 1.2509 7.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.52 1.11 1.08 0.765 0.99 1.08 1.31 -
P/RPS 0.93 0.66 1.02 0.58 0.72 0.81 1.09 -2.60%
P/EPS 6.66 4.32 9.30 7.40 7.68 6.49 9.41 -5.59%
EY 15.02 23.14 10.75 13.52 13.02 15.41 10.63 5.92%
DY 4.93 5.41 3.70 3.92 7.07 6.48 5.34 -1.32%
P/NAPS 0.78 0.62 0.68 0.51 0.69 0.79 1.05 -4.83%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 22/11/22 23/11/21 26/11/20 21/11/19 27/11/18 23/11/17 -
Price 1.74 1.21 1.08 0.805 1.01 1.02 1.21 -
P/RPS 1.07 0.72 1.02 0.61 0.73 0.77 1.01 0.96%
P/EPS 7.62 4.71 9.30 7.78 7.84 6.13 8.69 -2.16%
EY 13.12 21.23 10.75 12.85 12.76 16.32 11.51 2.20%
DY 4.31 4.96 3.70 3.73 6.93 6.86 5.79 -4.79%
P/NAPS 0.89 0.67 0.68 0.53 0.70 0.74 0.97 -1.42%

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