[YOCB] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -22.94%
YoY- -9.76%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 205,941 207,624 202,084 196,796 188,588 189,970 192,280 4.69%
PBT 32,795 34,308 28,758 22,440 30,267 33,150 30,770 4.35%
Tax -7,773 -8,340 -6,708 -4,912 -7,520 -8,589 -7,930 -1.32%
NP 25,022 25,968 22,050 17,528 22,747 24,561 22,840 6.28%
-
NP to SH 25,022 25,968 22,050 17,528 22,747 24,561 22,840 6.28%
-
Tax Rate 23.70% 24.31% 23.33% 21.89% 24.85% 25.91% 25.77% -
Total Cost 180,919 181,656 180,034 179,268 165,841 165,409 169,440 4.47%
-
Net Worth 212,782 210,432 201,988 200,149 195,911 194,792 187,788 8.71%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 7,995 10,660 9,594 - 7,995 8,528 6,396 16.08%
Div Payout % 31.95% 41.05% 43.51% - 35.15% 34.72% 28.01% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 212,782 210,432 201,988 200,149 195,911 194,792 187,788 8.71%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.15% 12.51% 10.91% 8.91% 12.06% 12.93% 11.88% -
ROE 11.76% 12.34% 10.92% 8.76% 11.61% 12.61% 12.16% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 128.78 129.83 126.37 123.06 117.93 118.79 120.24 4.69%
EPS 15.65 16.24 13.78 10.96 14.22 15.36 14.28 6.31%
DPS 5.00 6.67 6.00 0.00 5.00 5.33 4.00 16.08%
NAPS 1.3306 1.3159 1.2631 1.2516 1.2251 1.2181 1.1743 8.71%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 129.65 130.71 127.22 123.89 118.73 119.60 121.05 4.69%
EPS 15.75 16.35 13.88 11.03 14.32 15.46 14.38 6.27%
DPS 5.03 6.71 6.04 0.00 5.03 5.37 4.03 15.97%
NAPS 1.3396 1.3248 1.2716 1.2601 1.2334 1.2263 1.1822 8.71%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.19 1.05 1.20 1.31 1.35 1.13 1.09 -
P/RPS 0.92 0.81 0.95 1.06 1.14 0.95 0.91 0.73%
P/EPS 7.61 6.47 8.70 11.95 9.49 7.36 7.63 -0.17%
EY 13.15 15.47 11.49 8.37 10.54 13.59 13.10 0.25%
DY 4.20 6.35 5.00 0.00 3.70 4.72 3.67 9.43%
P/NAPS 0.89 0.80 0.95 1.05 1.10 0.93 0.93 -2.89%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 27/02/18 23/11/17 22/08/17 25/05/17 23/02/17 -
Price 1.20 1.11 1.04 1.21 1.49 1.26 1.11 -
P/RPS 0.93 0.85 0.82 0.98 1.26 1.06 0.92 0.72%
P/EPS 7.67 6.84 7.54 11.04 10.47 8.20 7.77 -0.86%
EY 13.04 14.63 13.26 9.06 9.55 12.19 12.87 0.88%
DY 4.17 6.01 5.77 0.00 3.36 4.23 3.60 10.32%
P/NAPS 0.90 0.84 0.82 0.97 1.22 1.03 0.95 -3.54%

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