[YOCB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 21.59%
YoY- -5.59%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 138,006 92,098 41,953 153,913 115,327 77,331 36,080 144.38%
PBT 22,185 14,601 6,982 23,484 19,188 13,362 6,604 124.13%
Tax -5,842 -3,876 -1,900 -6,205 -4,977 -3,423 -1,653 131.84%
NP 16,343 10,725 5,082 17,279 14,211 9,939 4,951 121.53%
-
NP to SH 16,343 10,725 5,082 17,279 14,211 9,939 4,951 121.53%
-
Tax Rate 26.33% 26.55% 27.21% 26.42% 25.94% 25.62% 25.03% -
Total Cost 121,663 81,373 36,871 136,634 101,116 67,392 31,129 147.91%
-
Net Worth 138,491 132,877 129,415 124,488 121,449 117,152 115,371 12.93%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 5,602 2,401 2,397 3,199 3,200 - 2,397 76.01%
Div Payout % 34.28% 22.39% 47.17% 18.52% 22.52% - 48.43% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 138,491 132,877 129,415 124,488 121,449 117,152 115,371 12.93%
NOSH 160,068 160,074 159,811 159,990 160,033 160,000 119,878 21.23%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.84% 11.65% 12.11% 11.23% 12.32% 12.85% 13.72% -
ROE 11.80% 8.07% 3.93% 13.88% 11.70% 8.48% 4.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 86.22 57.53 26.25 96.20 72.06 48.33 30.10 101.56%
EPS 10.21 6.70 3.18 10.80 8.88 6.21 4.13 82.73%
DPS 3.50 1.50 1.50 2.00 2.00 0.00 2.00 45.17%
NAPS 0.8652 0.8301 0.8098 0.7781 0.7589 0.7322 0.9624 -6.84%
Adjusted Per Share Value based on latest NOSH - 159,791
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 86.88 57.98 26.41 96.90 72.61 48.68 22.71 144.40%
EPS 10.29 6.75 3.20 10.88 8.95 6.26 3.12 121.40%
DPS 3.53 1.51 1.51 2.01 2.02 0.00 1.51 76.05%
NAPS 0.8719 0.8365 0.8147 0.7837 0.7646 0.7375 0.7263 12.94%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.525 0.53 0.56 0.59 0.59 0.62 0.63 -
P/RPS 0.61 0.92 2.13 0.61 0.82 1.28 2.09 -55.96%
P/EPS 5.14 7.91 17.61 5.46 6.64 9.98 15.25 -51.53%
EY 19.45 12.64 5.68 18.31 15.05 10.02 6.56 106.24%
DY 6.67 2.83 2.68 3.39 3.39 0.00 3.17 64.12%
P/NAPS 0.61 0.64 0.69 0.76 0.78 0.85 0.65 -4.14%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 29/11/12 30/08/12 24/05/12 24/02/12 29/11/11 -
Price 0.57 0.55 0.53 0.55 0.56 0.60 0.58 -
P/RPS 0.66 0.96 2.02 0.57 0.78 1.24 1.93 -51.06%
P/EPS 5.58 8.21 16.67 5.09 6.31 9.66 14.04 -45.91%
EY 17.91 12.18 6.00 19.64 15.86 10.35 7.12 84.85%
DY 6.14 2.73 2.83 3.64 3.57 0.00 3.45 46.80%
P/NAPS 0.66 0.66 0.65 0.71 0.74 0.82 0.60 6.55%

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