[YOKO] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.0%
YoY- 2823.27%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 197,665 165,992 162,870 183,333 195,126 168,368 122,178 8.34%
PBT 12,635 9,044 12,752 18,434 2,243 15,693 10,198 3.63%
Tax -4,506 -1,846 -1,889 -3,615 -1,736 -5,377 -2,449 10.68%
NP 8,129 7,198 10,863 14,819 507 10,316 7,749 0.80%
-
NP to SH 8,129 7,198 10,863 14,821 507 10,317 7,772 0.75%
-
Tax Rate 35.66% 20.41% 14.81% 19.61% 77.40% 34.26% 24.01% -
Total Cost 189,536 158,794 152,007 168,514 194,619 158,052 114,429 8.76%
-
Net Worth 98,399 90,999 87,038 43,549 56,645 43,580 49,490 12.12%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 98,399 90,999 87,038 43,549 56,645 43,580 49,490 12.12%
NOSH 87,079 86,666 87,038 43,549 43,573 43,580 42,663 12.61%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.11% 4.34% 6.67% 8.08% 0.26% 6.13% 6.34% -
ROE 8.26% 7.91% 12.48% 34.03% 0.90% 23.67% 15.70% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 226.99 191.53 187.12 420.97 447.81 386.34 286.37 -3.79%
EPS 9.34 8.31 12.48 34.03 1.16 23.67 18.22 -10.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.05 1.00 1.00 1.30 1.00 1.16 -0.43%
Adjusted Per Share Value based on latest NOSH - 43,549
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 231.82 194.67 191.01 215.01 228.84 197.46 143.29 8.34%
EPS 9.53 8.44 12.74 17.38 0.59 12.10 9.11 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.154 1.0672 1.0208 0.5107 0.6643 0.5111 0.5804 12.12%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.56 0.69 0.75 0.57 0.29 0.42 0.29 -
P/RPS 0.25 0.36 0.40 0.14 0.06 0.11 0.10 16.48%
P/EPS 6.00 8.31 6.01 1.67 24.92 1.77 1.59 24.74%
EY 16.67 12.04 16.64 59.71 4.01 56.37 62.82 -19.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.66 0.75 0.57 0.22 0.42 0.25 12.23%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 23/02/12 23/02/11 25/02/10 12/02/09 25/02/08 26/02/07 -
Price 0.60 0.72 0.70 0.57 0.25 0.37 0.38 -
P/RPS 0.26 0.38 0.37 0.14 0.06 0.10 0.13 12.23%
P/EPS 6.43 8.67 5.61 1.67 21.49 1.56 2.09 20.57%
EY 15.56 11.54 17.83 59.71 4.65 63.98 47.94 -17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.69 0.70 0.57 0.19 0.37 0.33 8.20%

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