[YOCB] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 0.37%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 167,812 153,913 153,769 154,662 144,320 141,002 142,157 11.66%
PBT 27,928 23,484 25,584 26,724 26,416 25,309 25,396 6.52%
Tax -7,600 -6,205 -6,636 -6,846 -6,612 -7,007 -7,104 4.58%
NP 20,328 17,279 18,948 19,878 19,804 18,302 18,292 7.26%
-
NP to SH 20,328 17,279 18,948 19,878 19,804 18,302 18,292 7.26%
-
Tax Rate 27.21% 26.42% 25.94% 25.62% 25.03% 27.69% 27.97% -
Total Cost 147,484 136,634 134,821 134,784 124,516 122,700 123,865 12.30%
-
Net Worth 129,415 124,488 121,449 117,152 115,371 110,381 103,114 16.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9,588 3,199 4,267 - 9,590 - - -
Div Payout % 47.17% 18.52% 22.52% - 48.43% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 129,415 124,488 121,449 117,152 115,371 110,381 103,114 16.30%
NOSH 159,811 159,990 160,033 160,000 119,878 119,967 120,026 20.96%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.11% 11.23% 12.32% 12.85% 13.72% 12.98% 12.87% -
ROE 15.71% 13.88% 15.60% 16.97% 17.17% 16.58% 17.74% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 105.01 96.20 96.09 96.66 120.39 117.53 118.44 -7.68%
EPS 12.72 10.80 11.84 12.42 16.52 11.44 15.24 -11.32%
DPS 6.00 2.00 2.67 0.00 8.00 0.00 0.00 -
NAPS 0.8098 0.7781 0.7589 0.7322 0.9624 0.9201 0.8591 -3.85%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 105.65 96.90 96.81 97.37 90.86 88.77 89.50 11.66%
EPS 12.80 10.88 11.93 12.51 12.47 11.52 11.52 7.25%
DPS 6.04 2.01 2.69 0.00 6.04 0.00 0.00 -
NAPS 0.8147 0.7837 0.7646 0.7375 0.7263 0.6949 0.6492 16.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.56 0.59 0.59 0.62 0.63 0.63 0.65 -
P/RPS 0.53 0.61 0.61 0.64 0.52 0.54 0.55 -2.43%
P/EPS 4.40 5.46 4.98 4.99 3.81 4.13 4.27 2.01%
EY 22.71 18.31 20.07 20.04 26.22 24.22 23.45 -2.10%
DY 10.71 3.39 4.52 0.00 12.70 0.00 0.00 -
P/NAPS 0.69 0.76 0.78 0.85 0.65 0.68 0.76 -6.22%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 24/05/12 24/02/12 29/11/11 26/08/11 26/05/11 -
Price 0.53 0.55 0.56 0.60 0.58 0.62 0.65 -
P/RPS 0.50 0.57 0.58 0.62 0.48 0.53 0.55 -6.14%
P/EPS 4.17 5.09 4.73 4.83 3.51 4.06 4.27 -1.56%
EY 24.00 19.64 21.14 20.71 28.48 24.61 23.45 1.55%
DY 11.32 3.64 4.76 0.00 13.79 0.00 0.00 -
P/NAPS 0.65 0.71 0.74 0.82 0.60 0.67 0.76 -9.87%

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