[YOCB] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 7.54%
YoY- 14.6%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 202,084 196,796 188,588 189,970 192,280 181,040 191,129 3.77%
PBT 28,758 22,440 30,267 33,150 30,770 26,200 27,312 3.48%
Tax -6,708 -4,912 -7,520 -8,589 -7,930 -6,776 -6,414 3.02%
NP 22,050 17,528 22,747 24,561 22,840 19,424 20,898 3.63%
-
NP to SH 22,050 17,528 22,747 24,561 22,840 19,424 20,898 3.63%
-
Tax Rate 23.33% 21.89% 24.85% 25.91% 25.77% 25.86% 23.48% -
Total Cost 180,034 179,268 165,841 165,409 169,440 161,616 170,231 3.79%
-
Net Worth 201,988 200,149 195,911 194,792 187,788 184,208 179,567 8.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,594 - 7,995 8,528 6,396 - 6,397 30.92%
Div Payout % 43.51% - 35.15% 34.72% 28.01% - 30.61% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 201,988 200,149 195,911 194,792 187,788 184,208 179,567 8.13%
NOSH 160,000 160,000 160,000 160,000 160,000 159,736 159,928 0.02%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.91% 8.91% 12.06% 12.93% 11.88% 10.73% 10.93% -
ROE 10.92% 8.76% 11.61% 12.61% 12.16% 10.54% 11.64% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 126.37 123.06 117.93 118.79 120.24 113.34 119.51 3.78%
EPS 13.78 10.96 14.22 15.36 14.28 12.16 13.07 3.57%
DPS 6.00 0.00 5.00 5.33 4.00 0.00 4.00 30.94%
NAPS 1.2631 1.2516 1.2251 1.2181 1.1743 1.1532 1.1228 8.14%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 127.22 123.89 118.73 119.60 121.05 113.98 120.33 3.77%
EPS 13.88 11.03 14.32 15.46 14.38 12.23 13.16 3.60%
DPS 6.04 0.00 5.03 5.37 4.03 0.00 4.03 30.86%
NAPS 1.2716 1.2601 1.2334 1.2263 1.1822 1.1597 1.1305 8.13%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.20 1.31 1.35 1.13 1.09 1.14 1.24 -
P/RPS 0.95 1.06 1.14 0.95 0.91 1.01 1.04 -5.84%
P/EPS 8.70 11.95 9.49 7.36 7.63 9.38 9.49 -5.61%
EY 11.49 8.37 10.54 13.59 13.10 10.67 10.54 5.90%
DY 5.00 0.00 3.70 4.72 3.67 0.00 3.23 33.71%
P/NAPS 0.95 1.05 1.10 0.93 0.93 0.99 1.10 -9.28%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 22/08/17 25/05/17 23/02/17 29/11/16 25/08/16 -
Price 1.04 1.21 1.49 1.26 1.11 1.20 1.11 -
P/RPS 0.82 0.98 1.26 1.06 0.92 1.06 0.93 -8.02%
P/EPS 7.54 11.04 10.47 8.20 7.77 9.87 8.49 -7.58%
EY 13.26 9.06 9.55 12.19 12.87 10.13 11.77 8.24%
DY 5.77 0.00 3.36 4.23 3.60 0.00 3.60 36.83%
P/NAPS 0.82 0.97 1.22 1.03 0.95 1.04 0.99 -11.77%

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