[YOKO] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.76%
YoY- 365.99%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 171,921 199,561 182,249 169,150 165,914 179,869 206,882 -3.03%
PBT 9,708 21,691 5,384 14,347 11,974 12,215 9,674 0.05%
Tax -2,848 -6,474 -2,076 -2,468 -2,365 -2,592 -5,042 -9.07%
NP 6,860 15,217 3,308 11,879 9,609 9,623 4,632 6.76%
-
NP to SH 7,012 15,415 3,308 11,879 9,610 9,624 4,631 7.15%
-
Tax Rate 29.34% 29.85% 38.56% 17.20% 19.75% 21.22% 52.12% -
Total Cost 165,061 184,344 178,941 157,271 156,305 170,246 202,250 -3.32%
-
Net Worth 106,338 104,647 94,081 93,055 75,945 43,557 58,309 10.52%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 3,175 2,438 - - - - - -
Div Payout % 45.29% 15.82% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 106,338 104,647 94,081 93,055 75,945 43,557 58,309 10.52%
NOSH 85,070 86,485 87,112 86,967 87,294 43,557 43,514 11.81%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.99% 7.63% 1.82% 7.02% 5.79% 5.35% 2.24% -
ROE 6.59% 14.73% 3.52% 12.77% 12.65% 22.10% 7.94% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 202.09 230.74 209.21 194.50 190.06 412.95 475.43 -13.28%
EPS 8.24 17.82 3.80 13.66 11.01 22.10 10.64 -4.16%
DPS 3.70 2.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.21 1.08 1.07 0.87 1.00 1.34 -1.15%
Adjusted Per Share Value based on latest NOSH - 86,485
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 201.62 234.04 213.74 198.37 194.58 210.95 242.63 -3.03%
EPS 8.22 18.08 3.88 13.93 11.27 11.29 5.43 7.15%
DPS 3.72 2.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2471 1.2273 1.1034 1.0913 0.8907 0.5108 0.6838 10.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.27 1.21 0.56 0.67 0.77 0.43 0.39 -
P/RPS 0.63 0.52 0.27 0.34 0.41 0.10 0.08 41.02%
P/EPS 15.41 6.79 14.75 4.91 6.99 1.95 3.66 27.05%
EY 6.49 14.73 6.78 20.39 14.30 51.38 27.29 -21.27%
DY 2.91 2.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 0.52 0.63 0.89 0.43 0.29 23.30%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 21/11/13 08/11/12 08/11/11 04/11/10 12/11/09 04/11/08 -
Price 1.20 1.25 0.52 0.68 0.79 0.52 0.35 -
P/RPS 0.59 0.54 0.25 0.35 0.42 0.13 0.07 42.63%
P/EPS 14.56 7.01 13.69 4.98 7.18 2.35 3.29 28.11%
EY 6.87 14.26 7.30 20.09 13.94 42.49 30.41 -21.95%
DY 3.08 2.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 0.48 0.64 0.91 0.52 0.26 24.31%

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