[YOCB] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -5.41%
YoY- 10.16%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 141,002 142,157 139,616 126,136 127,541 131,314 132,972 3.99%
PBT 25,309 25,396 25,022 19,676 21,077 21,625 21,390 11.90%
Tax -7,007 -7,104 -7,562 -5,404 -5,989 -5,322 -6,258 7.85%
NP 18,302 18,292 17,460 14,272 15,088 16,302 15,132 13.55%
-
NP to SH 18,302 18,292 17,460 14,272 15,088 16,302 15,132 13.55%
-
Tax Rate 27.69% 27.97% 30.22% 27.46% 28.41% 24.61% 29.26% -
Total Cost 122,700 123,865 122,156 111,864 112,453 115,012 117,840 2.73%
-
Net Worth 110,381 103,114 98,032 95,338 73,932 67,279 5,559,886 -92.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 6,809 5,980 4,494 -
Div Payout % - - - - 45.13% 36.68% 29.70% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 110,381 103,114 98,032 95,338 73,932 67,279 5,559,886 -92.72%
NOSH 119,967 120,026 119,917 120,134 97,279 89,706 74,910 37.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.98% 12.87% 12.51% 11.31% 11.83% 12.41% 11.38% -
ROE 16.58% 17.74% 17.81% 14.97% 20.41% 24.23% 0.27% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 117.53 118.44 116.43 105.00 131.11 146.38 177.51 -24.09%
EPS 11.44 15.24 14.56 11.88 15.51 18.17 20.20 -31.61%
DPS 0.00 0.00 0.00 0.00 7.00 6.67 6.00 -
NAPS 0.9201 0.8591 0.8175 0.7936 0.76 0.75 74.22 -94.68%
Adjusted Per Share Value based on latest NOSH - 120,134
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 88.13 88.85 87.26 78.84 79.71 82.07 83.11 3.99%
EPS 11.44 11.43 10.91 8.92 9.43 10.19 9.46 13.54%
DPS 0.00 0.00 0.00 0.00 4.26 3.74 2.81 -
NAPS 0.6899 0.6445 0.6127 0.5959 0.4621 0.4205 34.7493 -92.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.63 0.65 0.90 0.64 0.83 0.86 0.83 -
P/RPS 0.54 0.55 0.77 0.61 0.63 0.59 0.47 9.72%
P/EPS 4.13 4.27 6.18 5.39 5.35 4.73 4.11 0.32%
EY 24.22 23.45 16.18 18.56 18.69 21.13 24.34 -0.32%
DY 0.00 0.00 0.00 0.00 8.43 7.75 7.23 -
P/NAPS 0.68 0.76 1.10 0.81 1.09 1.15 0.01 1578.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 24/02/11 25/11/10 26/08/10 27/05/10 23/02/10 -
Price 0.62 0.65 0.64 0.82 0.64 0.66 0.88 -
P/RPS 0.53 0.55 0.55 0.78 0.49 0.45 0.50 3.97%
P/EPS 4.06 4.27 4.40 6.90 4.13 3.63 4.36 -4.65%
EY 24.61 23.45 22.75 14.49 24.23 27.54 22.95 4.77%
DY 0.00 0.00 0.00 0.00 10.94 10.10 6.82 -
P/NAPS 0.67 0.76 0.78 1.03 0.84 0.88 0.01 1562.36%

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