[YOCB] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 1.59%
YoY- 15.0%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 194,290 185,916 178,607 184,008 184,196 167,812 153,913 16.75%
PBT 33,882 28,496 27,680 29,580 29,202 27,928 23,484 27.59%
Tax -8,454 -7,592 -7,227 -7,789 -7,752 -7,600 -6,205 22.82%
NP 25,428 20,904 20,453 21,790 21,450 20,328 17,279 29.28%
-
NP to SH 24,348 20,904 20,453 21,790 21,450 20,328 17,279 25.61%
-
Tax Rate 24.95% 26.64% 26.11% 26.33% 26.55% 27.21% 26.42% -
Total Cost 168,862 165,012 158,154 162,217 162,746 147,484 136,634 15.11%
-
Net Worth 148,295 144,394 139,343 138,491 132,877 129,415 124,488 12.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,398 12,785 5,600 7,469 4,802 9,588 3,199 58.53%
Div Payout % 26.28% 61.16% 27.38% 34.28% 22.39% 47.17% 18.52% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 148,295 144,394 139,343 138,491 132,877 129,415 124,488 12.33%
NOSH 159,973 159,816 160,000 160,068 160,074 159,811 159,990 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.09% 11.24% 11.45% 11.84% 11.65% 12.11% 11.23% -
ROE 16.42% 14.48% 14.68% 15.73% 16.14% 15.71% 13.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 121.45 116.33 111.63 114.96 115.07 105.01 96.20 16.76%
EPS 15.22 13.08 12.78 13.61 13.40 12.72 10.80 25.61%
DPS 4.00 8.00 3.50 4.67 3.00 6.00 2.00 58.53%
NAPS 0.927 0.9035 0.8709 0.8652 0.8301 0.8098 0.7781 12.34%
Adjusted Per Share Value based on latest NOSH - 160,085
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 121.43 116.20 111.63 115.01 115.12 104.88 96.20 16.74%
EPS 15.22 13.07 12.78 13.62 13.41 12.71 10.80 25.61%
DPS 4.00 7.99 3.50 4.67 3.00 5.99 2.00 58.53%
NAPS 0.9268 0.9025 0.8709 0.8656 0.8305 0.8088 0.7781 12.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.95 0.695 0.65 0.525 0.53 0.56 0.59 -
P/RPS 0.78 0.60 0.58 0.46 0.46 0.53 0.61 17.75%
P/EPS 6.24 5.31 5.08 3.86 3.96 4.40 5.46 9.28%
EY 16.02 18.82 19.67 25.93 25.28 22.71 18.31 -8.49%
DY 4.21 11.51 5.38 8.89 5.66 10.71 3.39 15.49%
P/NAPS 1.02 0.77 0.75 0.61 0.64 0.69 0.76 21.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.975 0.875 0.62 0.57 0.55 0.53 0.55 -
P/RPS 0.80 0.75 0.56 0.50 0.48 0.50 0.57 25.27%
P/EPS 6.41 6.69 4.85 4.19 4.10 4.17 5.09 16.56%
EY 15.61 14.95 20.62 23.88 24.36 24.00 19.64 -14.16%
DY 4.10 9.14 5.65 8.19 5.45 11.32 3.64 8.23%
P/NAPS 1.05 0.97 0.71 0.66 0.66 0.65 0.71 29.71%

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