[YOCB] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -4.91%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 219,148 193,490 193,629 184,841 194,904 183,653 168,680 4.45%
PBT 37,366 29,260 28,842 25,438 24,029 30,020 24,721 7.12%
Tax -9,138 -6,909 -6,923 -6,394 -6,258 -8,117 -6,658 5.41%
NP 28,228 22,351 21,919 19,044 17,771 21,903 18,063 7.72%
-
NP to SH 28,228 22,351 21,919 19,044 17,771 21,903 18,063 7.72%
-
Tax Rate 24.46% 23.61% 24.00% 25.14% 26.04% 27.04% 26.93% -
Total Cost 190,920 171,139 171,710 165,797 177,133 161,750 150,617 4.02%
-
Net Worth 223,880 201,988 187,788 172,106 15,963,199 148,426 132,721 9.10%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 9,594 12,793 9,594 9,594 9,603 9,597 2,397 25.99%
Div Payout % 33.99% 57.24% 43.77% 50.38% 54.04% 43.82% 13.27% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 223,880 201,988 187,788 172,106 15,963,199 148,426 132,721 9.10%
NOSH 160,000 160,000 160,000 159,772 160,000 160,115 159,886 0.01%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.88% 11.55% 11.32% 10.30% 9.12% 11.93% 10.71% -
ROE 12.61% 11.07% 11.67% 11.07% 0.11% 14.76% 13.61% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 137.04 121.00 121.08 115.69 121.81 114.70 105.50 4.45%
EPS 17.65 13.98 13.71 11.92 11.11 13.68 11.30 7.71%
DPS 6.00 8.00 6.00 6.00 6.00 6.00 1.50 25.97%
NAPS 1.40 1.2631 1.1743 1.0772 99.77 0.927 0.8301 9.09%
Adjusted Per Share Value based on latest NOSH - 159,772
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 137.97 121.81 121.90 116.37 122.70 115.62 106.19 4.45%
EPS 17.77 14.07 13.80 11.99 11.19 13.79 11.37 7.72%
DPS 6.04 8.05 6.04 6.04 6.05 6.04 1.51 25.97%
NAPS 1.4095 1.2716 1.1822 1.0835 100.4977 0.9344 0.8356 9.10%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.99 1.20 1.09 1.05 0.85 0.95 0.53 -
P/RPS 0.72 0.99 0.90 0.91 0.70 0.83 0.50 6.26%
P/EPS 5.61 8.59 7.95 8.81 7.65 6.94 4.69 3.02%
EY 17.83 11.65 12.57 11.35 13.07 14.40 21.32 -2.93%
DY 6.06 6.67 5.50 5.71 7.06 6.32 2.83 13.52%
P/NAPS 0.71 0.95 0.93 0.97 0.01 1.02 0.64 1.74%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 23/02/17 25/02/16 11/02/15 27/02/14 27/02/13 -
Price 1.06 1.04 1.11 0.94 0.90 0.975 0.55 -
P/RPS 0.77 0.86 0.92 0.81 0.74 0.85 0.52 6.75%
P/EPS 6.01 7.44 8.10 7.89 8.10 7.13 4.87 3.56%
EY 16.65 13.44 12.35 12.68 12.34 14.03 20.54 -3.43%
DY 5.66 7.69 5.41 6.38 6.67 6.15 2.73 12.91%
P/NAPS 0.76 0.82 0.95 0.87 0.01 1.05 0.66 2.37%

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