[YOCB] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 7.46%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 184,362 200,611 184,946 176,591 149,711 135,673 98,485 11.00%
PBT 24,640 25,169 30,281 26,479 25,447 24,492 16,219 7.21%
Tax -6,691 -6,512 -8,111 -7,069 -6,656 -7,472 -3,992 8.98%
NP 17,949 18,657 22,170 19,410 18,791 17,020 12,227 6.60%
-
NP to SH 17,949 18,657 22,170 19,410 18,791 17,020 12,227 6.60%
-
Tax Rate 27.16% 25.87% 26.79% 26.70% 26.16% 30.51% 24.61% -
Total Cost 166,413 181,954 162,776 157,181 130,920 118,653 86,258 11.56%
-
Net Worth 177,921 166,498 138,384 138,505 121,423 0 90,096 11.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 9,590 9,606 9,594 5,598 2,397 - 5,319 10.31%
Div Payout % 53.43% 51.49% 43.28% 28.85% 12.76% - 43.51% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 177,921 166,498 138,384 138,505 121,423 0 90,096 11.99%
NOSH 159,915 160,094 159,945 160,085 159,999 119,951 120,128 4.87%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.74% 9.30% 11.99% 10.99% 12.55% 12.54% 12.42% -
ROE 10.09% 11.21% 16.02% 14.01% 15.48% 0.00% 13.57% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 115.29 125.31 115.63 110.31 93.57 113.11 81.98 5.84%
EPS 11.22 11.65 13.86 12.12 11.74 14.19 10.18 1.63%
DPS 6.00 6.00 6.00 3.50 1.50 0.00 4.43 5.18%
NAPS 1.1126 1.04 0.8652 0.8652 0.7589 0.00 0.75 6.78%
Adjusted Per Share Value based on latest NOSH - 160,085
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 116.07 126.30 116.43 111.17 94.25 85.41 62.00 11.00%
EPS 11.30 11.75 13.96 12.22 11.83 10.72 7.70 6.59%
DPS 6.04 6.05 6.04 3.52 1.51 0.00 3.35 10.31%
NAPS 1.1201 1.0482 0.8712 0.872 0.7644 0.00 0.5672 11.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 0.88 1.22 0.525 0.59 0.65 0.86 -
P/RPS 0.79 0.70 1.06 0.48 0.63 0.57 1.05 -4.62%
P/EPS 8.11 7.55 8.80 4.33 5.02 4.58 8.45 -0.68%
EY 12.33 13.24 11.36 23.09 19.91 21.83 11.84 0.67%
DY 6.59 6.82 4.92 6.67 2.54 0.00 5.15 4.19%
P/NAPS 0.82 0.85 1.41 0.61 0.78 0.00 1.15 -5.47%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 29/05/14 29/05/13 24/05/12 26/05/11 - -
Price 1.07 0.87 1.21 0.57 0.56 0.65 0.00 -
P/RPS 0.93 0.69 1.05 0.52 0.60 0.57 0.00 -
P/EPS 9.53 7.47 8.73 4.70 4.77 4.58 0.00 -
EY 10.49 13.40 11.46 21.27 20.97 21.83 0.00 -
DY 5.61 6.90 4.96 6.14 2.68 0.00 0.00 -
P/NAPS 0.96 0.84 1.40 0.66 0.74 0.00 0.00 -

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