[YOCB] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 5.52%
YoY- 7.91%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 185,916 178,607 184,008 184,196 167,812 153,913 153,769 13.47%
PBT 28,496 27,680 29,580 29,202 27,928 23,484 25,584 7.44%
Tax -7,592 -7,227 -7,789 -7,752 -7,600 -6,205 -6,636 9.37%
NP 20,904 20,453 21,790 21,450 20,328 17,279 18,948 6.76%
-
NP to SH 20,904 20,453 21,790 21,450 20,328 17,279 18,948 6.76%
-
Tax Rate 26.64% 26.11% 26.33% 26.55% 27.21% 26.42% 25.94% -
Total Cost 165,012 158,154 162,217 162,746 147,484 136,634 134,821 14.40%
-
Net Worth 144,394 139,343 138,491 132,877 129,415 124,488 121,449 12.21%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 12,785 5,600 7,469 4,802 9,588 3,199 4,267 107.69%
Div Payout % 61.16% 27.38% 34.28% 22.39% 47.17% 18.52% 22.52% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 144,394 139,343 138,491 132,877 129,415 124,488 121,449 12.21%
NOSH 159,816 160,000 160,068 160,074 159,811 159,990 160,033 -0.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.24% 11.45% 11.84% 11.65% 12.11% 11.23% 12.32% -
ROE 14.48% 14.68% 15.73% 16.14% 15.71% 13.88% 15.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 116.33 111.63 114.96 115.07 105.01 96.20 96.09 13.57%
EPS 13.08 12.78 13.61 13.40 12.72 10.80 11.84 6.85%
DPS 8.00 3.50 4.67 3.00 6.00 2.00 2.67 107.69%
NAPS 0.9035 0.8709 0.8652 0.8301 0.8098 0.7781 0.7589 12.31%
Adjusted Per Share Value based on latest NOSH - 159,886
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 117.05 112.44 115.84 115.96 105.65 96.90 96.81 13.47%
EPS 13.16 12.88 13.72 13.50 12.80 10.88 11.93 6.75%
DPS 8.05 3.53 4.70 3.02 6.04 2.01 2.69 107.52%
NAPS 0.909 0.8773 0.8719 0.8365 0.8147 0.7837 0.7646 12.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.695 0.65 0.525 0.53 0.56 0.59 0.59 -
P/RPS 0.60 0.58 0.46 0.46 0.53 0.61 0.61 -1.09%
P/EPS 5.31 5.08 3.86 3.96 4.40 5.46 4.98 4.36%
EY 18.82 19.67 25.93 25.28 22.71 18.31 20.07 -4.19%
DY 11.51 5.38 8.89 5.66 10.71 3.39 4.52 86.37%
P/NAPS 0.77 0.75 0.61 0.64 0.69 0.76 0.78 -0.85%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 29/11/12 30/08/12 24/05/12 -
Price 0.875 0.62 0.57 0.55 0.53 0.55 0.56 -
P/RPS 0.75 0.56 0.50 0.48 0.50 0.57 0.58 18.67%
P/EPS 6.69 4.85 4.19 4.10 4.17 5.09 4.73 25.97%
EY 14.95 20.62 23.88 24.36 24.00 19.64 21.14 -20.60%
DY 9.14 5.65 8.19 5.45 11.32 3.64 4.76 54.42%
P/NAPS 0.97 0.71 0.66 0.66 0.65 0.71 0.74 19.75%

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