[YOCB] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 4.77%
YoY- 12.2%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 154,662 144,320 141,002 142,157 139,616 126,136 127,541 13.67%
PBT 26,724 26,416 25,309 25,396 25,022 19,676 21,077 17.09%
Tax -6,846 -6,612 -7,007 -7,104 -7,562 -5,404 -5,989 9.29%
NP 19,878 19,804 18,302 18,292 17,460 14,272 15,088 20.11%
-
NP to SH 19,878 19,804 18,302 18,292 17,460 14,272 15,088 20.11%
-
Tax Rate 25.62% 25.03% 27.69% 27.97% 30.22% 27.46% 28.41% -
Total Cost 134,784 124,516 122,700 123,865 122,156 111,864 112,453 12.79%
-
Net Worth 117,152 115,371 110,381 103,114 98,032 95,338 73,932 35.80%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 9,590 - - - - 6,809 -
Div Payout % - 48.43% - - - - 45.13% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 117,152 115,371 110,381 103,114 98,032 95,338 73,932 35.80%
NOSH 160,000 119,878 119,967 120,026 119,917 120,134 97,279 39.21%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.85% 13.72% 12.98% 12.87% 12.51% 11.31% 11.83% -
ROE 16.97% 17.17% 16.58% 17.74% 17.81% 14.97% 20.41% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 96.66 120.39 117.53 118.44 116.43 105.00 131.11 -18.34%
EPS 12.42 16.52 11.44 15.24 14.56 11.88 15.51 -13.73%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 0.7322 0.9624 0.9201 0.8591 0.8175 0.7936 0.76 -2.44%
Adjusted Per Share Value based on latest NOSH - 119,951
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 97.37 90.86 88.77 89.50 87.90 79.41 80.29 13.68%
EPS 12.51 12.47 11.52 11.52 10.99 8.99 9.50 20.08%
DPS 0.00 6.04 0.00 0.00 0.00 0.00 4.29 -
NAPS 0.7375 0.7263 0.6949 0.6492 0.6172 0.6002 0.4654 35.80%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.62 0.63 0.63 0.65 0.90 0.64 0.83 -
P/RPS 0.64 0.52 0.54 0.55 0.77 0.61 0.63 1.05%
P/EPS 4.99 3.81 4.13 4.27 6.18 5.39 5.35 -4.52%
EY 20.04 26.22 24.22 23.45 16.18 18.56 18.69 4.74%
DY 0.00 12.70 0.00 0.00 0.00 0.00 8.43 -
P/NAPS 0.85 0.65 0.68 0.76 1.10 0.81 1.09 -15.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 29/11/11 26/08/11 26/05/11 24/02/11 25/11/10 26/08/10 -
Price 0.60 0.58 0.62 0.65 0.64 0.82 0.64 -
P/RPS 0.62 0.48 0.53 0.55 0.55 0.78 0.49 16.93%
P/EPS 4.83 3.51 4.06 4.27 4.40 6.90 4.13 10.97%
EY 20.71 28.48 24.61 23.45 22.75 14.49 24.23 -9.91%
DY 0.00 13.79 0.00 0.00 0.00 0.00 10.94 -
P/NAPS 0.82 0.60 0.67 0.76 0.78 1.03 0.84 -1.58%

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