[YOCB] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -1.1%
YoY- 10.51%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 188,242 175,632 197,882 192,460 194,290 185,916 178,607 3.55%
PBT 27,136 18,396 27,211 33,048 33,882 28,496 27,680 -1.31%
Tax -7,320 -5,128 -7,164 -8,968 -8,454 -7,592 -7,227 0.85%
NP 19,816 13,268 20,047 24,080 25,428 20,904 20,453 -2.08%
-
NP to SH 19,816 13,268 20,047 24,080 24,348 20,904 20,453 -2.08%
-
Tax Rate 26.98% 27.88% 26.33% 27.14% 24.95% 26.64% 26.11% -
Total Cost 168,426 162,364 177,835 168,380 168,862 165,012 158,154 4.27%
-
Net Worth 15,969,646 15,652,394 152,984 138,401 148,295 144,394 139,343 2239.13%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,402 - 6,399 8,531 6,398 12,785 5,600 9.30%
Div Payout % 32.31% - 31.92% 35.43% 26.28% 61.16% 27.38% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 15,969,646 15,652,394 152,984 138,401 148,295 144,394 139,343 2239.13%
NOSH 160,064 160,241 159,992 159,964 159,973 159,816 160,000 0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.53% 7.55% 10.13% 12.51% 13.09% 11.24% 11.45% -
ROE 0.12% 0.08% 13.10% 17.40% 16.42% 14.48% 14.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 117.60 109.60 123.68 120.31 121.45 116.33 111.63 3.52%
EPS 12.38 8.28 12.53 15.05 15.22 13.08 12.78 -2.09%
DPS 4.00 0.00 4.00 5.33 4.00 8.00 3.50 9.28%
NAPS 99.77 97.68 0.9562 0.8652 0.927 0.9035 0.8709 2238.49%
Adjusted Per Share Value based on latest NOSH - 159,945
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 118.51 110.57 124.58 121.16 122.32 117.05 112.44 3.55%
EPS 12.48 8.35 12.62 15.16 15.33 13.16 12.88 -2.07%
DPS 4.03 0.00 4.03 5.37 4.03 8.05 3.53 9.20%
NAPS 100.5383 98.541 0.9631 0.8713 0.9336 0.909 0.8773 2239.04%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.85 1.02 1.23 1.22 0.95 0.695 0.65 -
P/RPS 0.72 0.93 0.99 1.01 0.78 0.60 0.58 15.46%
P/EPS 6.87 12.32 9.82 8.10 6.24 5.31 5.08 22.22%
EY 14.56 8.12 10.19 12.34 16.02 18.82 19.67 -18.12%
DY 4.71 0.00 3.25 4.37 4.21 11.51 5.38 -8.46%
P/NAPS 0.01 0.01 1.29 1.41 1.02 0.77 0.75 -94.33%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.90 1.05 1.19 1.21 0.975 0.875 0.62 -
P/RPS 0.77 0.96 0.96 1.01 0.80 0.75 0.56 23.58%
P/EPS 7.27 12.68 9.50 8.04 6.41 6.69 4.85 30.88%
EY 13.76 7.89 10.53 12.44 15.61 14.95 20.62 -23.58%
DY 4.44 0.00 3.36 4.41 4.10 9.14 5.65 -14.80%
P/NAPS 0.01 0.01 1.24 1.40 1.05 0.97 0.71 -94.12%

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