[YOCB] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 17.77%
YoY- 5.73%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 228,500 222,800 205,941 207,624 202,084 196,796 188,588 13.61%
PBT 37,902 32,192 32,795 34,308 28,758 22,440 30,267 16.13%
Tax -9,436 -8,288 -7,773 -8,340 -6,708 -4,912 -7,520 16.28%
NP 28,466 23,904 25,022 25,968 22,050 17,528 22,747 16.08%
-
NP to SH 28,466 23,904 25,022 25,968 22,050 17,528 22,747 16.08%
-
Tax Rate 24.90% 25.75% 23.70% 24.31% 23.33% 21.89% 24.85% -
Total Cost 200,034 198,896 180,919 181,656 180,034 179,268 165,841 13.27%
-
Net Worth 223,880 219,083 212,782 210,432 201,988 200,149 195,911 9.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,396 - 7,995 10,660 9,594 - 7,995 -13.78%
Div Payout % 22.47% - 31.95% 41.05% 43.51% - 35.15% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 223,880 219,083 212,782 210,432 201,988 200,149 195,911 9.27%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.46% 10.73% 12.15% 12.51% 10.91% 8.91% 12.06% -
ROE 12.71% 10.91% 11.76% 12.34% 10.92% 8.76% 11.61% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 142.89 139.32 128.78 129.83 126.37 123.06 117.93 13.61%
EPS 17.80 14.96 15.65 16.24 13.78 10.96 14.22 16.10%
DPS 4.00 0.00 5.00 6.67 6.00 0.00 5.00 -13.78%
NAPS 1.40 1.37 1.3306 1.3159 1.2631 1.2516 1.2251 9.27%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 143.85 140.27 129.65 130.71 127.22 123.89 118.73 13.60%
EPS 17.92 15.05 15.75 16.35 13.88 11.03 14.32 16.07%
DPS 4.03 0.00 5.03 6.71 6.04 0.00 5.03 -13.70%
NAPS 1.4095 1.3793 1.3396 1.3248 1.2716 1.2601 1.2334 9.27%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.99 1.08 1.19 1.05 1.20 1.31 1.35 -
P/RPS 0.69 0.78 0.92 0.81 0.95 1.06 1.14 -28.38%
P/EPS 5.56 7.23 7.61 6.47 8.70 11.95 9.49 -29.91%
EY 17.98 13.84 13.15 15.47 11.49 8.37 10.54 42.62%
DY 4.04 0.00 4.20 6.35 5.00 0.00 3.70 6.01%
P/NAPS 0.71 0.79 0.89 0.80 0.95 1.05 1.10 -25.25%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 28/08/18 24/05/18 27/02/18 23/11/17 22/08/17 -
Price 1.06 1.02 1.20 1.11 1.04 1.21 1.49 -
P/RPS 0.74 0.73 0.93 0.85 0.82 0.98 1.26 -29.80%
P/EPS 5.95 6.82 7.67 6.84 7.54 11.04 10.47 -31.32%
EY 16.79 14.65 13.04 14.63 13.26 9.06 9.55 45.51%
DY 3.77 0.00 4.17 6.01 5.77 0.00 3.36 7.95%
P/NAPS 0.76 0.74 0.90 0.84 0.82 0.97 1.22 -26.99%

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