[YOKO] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
04-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -34.25%
YoY- -0.15%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 199,561 182,249 169,150 165,914 179,869 206,882 147,657 5.14%
PBT 21,691 5,384 14,347 11,974 12,215 9,674 10,658 12.56%
Tax -6,474 -2,076 -2,468 -2,365 -2,592 -5,042 -3,651 10.00%
NP 15,217 3,308 11,879 9,609 9,623 4,632 7,007 13.78%
-
NP to SH 15,415 3,308 11,879 9,610 9,624 4,631 7,031 13.96%
-
Tax Rate 29.85% 38.56% 17.20% 19.75% 21.22% 52.12% 34.26% -
Total Cost 184,344 178,941 157,271 156,305 170,246 202,250 140,650 4.60%
-
Net Worth 104,647 94,081 93,055 75,945 43,557 58,309 57,094 10.61%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,438 - - - - - - -
Div Payout % 15.82% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 104,647 94,081 93,055 75,945 43,557 58,309 57,094 10.61%
NOSH 86,485 87,112 86,967 87,294 43,557 43,514 43,583 12.08%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.63% 1.82% 7.02% 5.79% 5.35% 2.24% 4.75% -
ROE 14.73% 3.52% 12.77% 12.65% 22.10% 7.94% 12.31% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 230.74 209.21 194.50 190.06 412.95 475.43 338.79 -6.19%
EPS 17.82 3.80 13.66 11.01 22.10 10.64 16.13 1.67%
DPS 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.08 1.07 0.87 1.00 1.34 1.31 -1.31%
Adjusted Per Share Value based on latest NOSH - 87,294
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 234.04 213.74 198.37 194.58 210.95 242.63 173.17 5.14%
EPS 18.08 3.88 13.93 11.27 11.29 5.43 8.25 13.95%
DPS 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2273 1.1034 1.0913 0.8907 0.5108 0.6838 0.6696 10.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.21 0.56 0.67 0.77 0.43 0.39 0.47 -
P/RPS 0.52 0.27 0.34 0.41 0.10 0.08 0.14 24.42%
P/EPS 6.79 14.75 4.91 6.99 1.95 3.66 2.91 15.15%
EY 14.73 6.78 20.39 14.30 51.38 27.29 34.32 -13.13%
DY 2.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.52 0.63 0.89 0.43 0.29 0.36 18.54%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 08/11/12 08/11/11 04/11/10 12/11/09 04/11/08 29/11/07 -
Price 1.25 0.52 0.68 0.79 0.52 0.35 0.43 -
P/RPS 0.54 0.25 0.35 0.42 0.13 0.07 0.13 26.75%
P/EPS 7.01 13.69 4.98 7.18 2.35 3.29 2.67 17.43%
EY 14.26 7.30 20.09 13.94 42.49 30.41 37.52 -14.87%
DY 2.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.48 0.64 0.91 0.52 0.26 0.33 20.86%

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