[YOCB] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -16.75%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 196,038 188,242 175,632 197,882 192,460 194,290 185,916 3.60%
PBT 30,072 27,136 18,396 27,211 33,048 33,882 28,496 3.65%
Tax -7,830 -7,320 -5,128 -7,164 -8,968 -8,454 -7,592 2.08%
NP 22,241 19,816 13,268 20,047 24,080 25,428 20,904 4.22%
-
NP to SH 22,241 19,816 13,268 20,047 24,080 24,348 20,904 4.22%
-
Tax Rate 26.04% 26.98% 27.88% 26.33% 27.14% 24.95% 26.64% -
Total Cost 173,797 168,426 162,364 177,835 168,380 168,862 165,012 3.52%
-
Net Worth 166,330 15,969,646 15,652,394 152,984 138,401 148,295 144,394 9.89%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 8,529 6,402 - 6,399 8,531 6,398 12,785 -23.67%
Div Payout % 38.35% 32.31% - 31.92% 35.43% 26.28% 61.16% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 166,330 15,969,646 15,652,394 152,984 138,401 148,295 144,394 9.89%
NOSH 159,932 160,064 160,241 159,992 159,964 159,973 159,816 0.04%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.35% 10.53% 7.55% 10.13% 12.51% 13.09% 11.24% -
ROE 13.37% 0.12% 0.08% 13.10% 17.40% 16.42% 14.48% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 122.58 117.60 109.60 123.68 120.31 121.45 116.33 3.55%
EPS 13.91 12.38 8.28 12.53 15.05 15.22 13.08 4.19%
DPS 5.33 4.00 0.00 4.00 5.33 4.00 8.00 -23.73%
NAPS 1.04 99.77 97.68 0.9562 0.8652 0.927 0.9035 9.84%
Adjusted Per Share Value based on latest NOSH - 160,241
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 122.52 117.65 109.77 123.68 120.29 121.43 116.20 3.59%
EPS 13.90 12.39 8.29 12.53 15.05 15.22 13.07 4.19%
DPS 5.33 4.00 0.00 4.00 5.33 4.00 7.99 -23.67%
NAPS 1.0396 99.8103 97.8275 0.9562 0.865 0.9268 0.9025 9.89%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.88 0.85 1.02 1.23 1.22 0.95 0.695 -
P/RPS 0.72 0.72 0.93 0.99 1.01 0.78 0.60 12.93%
P/EPS 6.33 6.87 12.32 9.82 8.10 6.24 5.31 12.43%
EY 15.80 14.56 8.12 10.19 12.34 16.02 18.82 -11.01%
DY 6.06 4.71 0.00 3.25 4.37 4.21 11.51 -34.82%
P/NAPS 0.85 0.01 0.01 1.29 1.41 1.02 0.77 6.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/02/15 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.87 0.90 1.05 1.19 1.21 0.975 0.875 -
P/RPS 0.71 0.77 0.96 0.96 1.01 0.80 0.75 -3.59%
P/EPS 6.26 7.27 12.68 9.50 8.04 6.41 6.69 -4.33%
EY 15.98 13.76 7.89 10.53 12.44 15.61 14.95 4.54%
DY 6.13 4.44 0.00 3.36 4.41 4.10 9.14 -23.39%
P/NAPS 0.84 0.01 0.01 1.24 1.40 1.05 0.97 -9.15%

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