[YOKO] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
11-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 10.81%
YoY- -17.8%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 176,597 203,463 164,881 170,341 179,036 173,889 202,230 -2.23%
PBT 13,779 21,664 1,165 15,148 16,623 4,051 14,635 -0.99%
Tax -4,148 -6,678 -220 -3,133 -2,009 -2,440 -4,589 -1.66%
NP 9,631 14,986 945 12,015 14,614 1,611 10,046 -0.70%
-
NP to SH 9,782 15,148 945 12,015 14,616 1,611 10,046 -0.44%
-
Tax Rate 30.10% 30.83% 18.88% 20.68% 12.09% 60.23% 31.36% -
Total Cost 166,966 188,477 163,936 158,326 164,422 172,278 192,184 -2.31%
-
Net Worth 105,511 102,692 89,798 93,191 43,538 61,450 63,181 8.91%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 2,438 - - - - - -
Div Payout % - 16.10% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 105,511 102,692 89,798 93,191 43,538 61,450 63,181 8.91%
NOSH 85,089 87,027 87,183 87,094 43,538 43,581 43,573 11.79%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.45% 7.37% 0.57% 7.05% 8.16% 0.93% 4.97% -
ROE 9.27% 14.75% 1.05% 12.89% 33.57% 2.62% 15.90% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 207.54 233.79 189.12 195.58 411.21 399.00 464.11 -12.54%
EPS 11.50 17.41 1.08 13.80 33.57 3.70 23.06 -10.94%
DPS 0.00 2.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.18 1.03 1.07 1.00 1.41 1.45 -2.57%
Adjusted Per Share Value based on latest NOSH - 87,094
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 207.11 238.62 193.37 199.77 209.97 203.93 237.17 -2.23%
EPS 11.47 17.77 1.11 14.09 17.14 1.89 11.78 -0.44%
DPS 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2374 1.2044 1.0531 1.0929 0.5106 0.7207 0.741 8.91%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.29 1.00 0.62 0.69 0.66 0.31 0.41 -
P/RPS 0.62 0.43 0.33 0.35 0.16 0.08 0.09 37.92%
P/EPS 11.22 5.75 57.20 5.00 1.97 8.39 1.78 35.89%
EY 8.91 17.41 1.75 19.99 50.86 11.92 56.23 -26.42%
DY 0.00 2.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.85 0.60 0.64 0.66 0.22 0.28 24.43%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 14/08/13 10/08/12 11/08/11 10/08/10 06/08/09 11/08/08 -
Price 1.34 1.34 0.59 0.67 0.72 0.38 0.41 -
P/RPS 0.65 0.57 0.31 0.34 0.18 0.10 0.09 39.01%
P/EPS 11.66 7.70 54.43 4.86 2.14 10.28 1.78 36.76%
EY 8.58 12.99 1.84 20.59 46.62 9.73 56.23 -26.88%
DY 0.00 2.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.14 0.57 0.63 0.72 0.27 0.28 25.21%

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