[YOCB] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -8.81%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 184,008 184,196 167,812 153,913 153,769 154,662 144,320 17.56%
PBT 29,580 29,202 27,928 23,484 25,584 26,724 26,416 7.82%
Tax -7,789 -7,752 -7,600 -6,205 -6,636 -6,846 -6,612 11.52%
NP 21,790 21,450 20,328 17,279 18,948 19,878 19,804 6.57%
-
NP to SH 21,790 21,450 20,328 17,279 18,948 19,878 19,804 6.57%
-
Tax Rate 26.33% 26.55% 27.21% 26.42% 25.94% 25.62% 25.03% -
Total Cost 162,217 162,746 147,484 136,634 134,821 134,784 124,516 19.26%
-
Net Worth 138,491 132,877 129,415 124,488 121,449 117,152 115,371 12.93%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,469 4,802 9,588 3,199 4,267 - 9,590 -15.33%
Div Payout % 34.28% 22.39% 47.17% 18.52% 22.52% - 48.43% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 138,491 132,877 129,415 124,488 121,449 117,152 115,371 12.93%
NOSH 160,068 160,074 159,811 159,990 160,033 160,000 119,878 21.23%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.84% 11.65% 12.11% 11.23% 12.32% 12.85% 13.72% -
ROE 15.73% 16.14% 15.71% 13.88% 15.60% 16.97% 17.17% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 114.96 115.07 105.01 96.20 96.09 96.66 120.39 -3.02%
EPS 13.61 13.40 12.72 10.80 11.84 12.42 16.52 -12.10%
DPS 4.67 3.00 6.00 2.00 2.67 0.00 8.00 -30.12%
NAPS 0.8652 0.8301 0.8098 0.7781 0.7589 0.7322 0.9624 -6.84%
Adjusted Per Share Value based on latest NOSH - 159,791
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 115.84 115.96 105.65 96.90 96.81 97.37 90.86 17.56%
EPS 13.72 13.50 12.80 10.88 11.93 12.51 12.47 6.56%
DPS 4.70 3.02 6.04 2.01 2.69 0.00 6.04 -15.38%
NAPS 0.8719 0.8365 0.8147 0.7837 0.7646 0.7375 0.7263 12.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.525 0.53 0.56 0.59 0.59 0.62 0.63 -
P/RPS 0.46 0.46 0.53 0.61 0.61 0.64 0.52 -7.84%
P/EPS 3.86 3.96 4.40 5.46 4.98 4.99 3.81 0.87%
EY 25.93 25.28 22.71 18.31 20.07 20.04 26.22 -0.73%
DY 8.89 5.66 10.71 3.39 4.52 0.00 12.70 -21.14%
P/NAPS 0.61 0.64 0.69 0.76 0.78 0.85 0.65 -4.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 29/11/12 30/08/12 24/05/12 24/02/12 29/11/11 -
Price 0.57 0.55 0.53 0.55 0.56 0.60 0.58 -
P/RPS 0.50 0.48 0.50 0.57 0.58 0.62 0.48 2.75%
P/EPS 4.19 4.10 4.17 5.09 4.73 4.83 3.51 12.51%
EY 23.88 24.36 24.00 19.64 21.14 20.71 28.48 -11.07%
DY 8.19 5.45 11.32 3.64 4.76 0.00 13.79 -29.32%
P/NAPS 0.66 0.66 0.65 0.71 0.74 0.82 0.60 6.55%

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