[YOCB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 25.15%
YoY- 18.37%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 144,345 97,145 46,479 178,607 138,006 92,098 41,953 128.07%
PBT 24,786 16,941 7,124 27,680 22,185 14,601 6,982 132.89%
Tax -6,726 -4,227 -1,898 -7,227 -5,842 -3,876 -1,900 132.45%
NP 18,060 12,714 5,226 20,453 16,343 10,725 5,082 133.05%
-
NP to SH 18,060 12,174 5,226 20,453 16,343 10,725 5,082 133.05%
-
Tax Rate 27.14% 24.95% 26.64% 26.11% 26.33% 26.55% 27.21% -
Total Cost 126,285 84,431 41,253 158,154 121,663 81,373 36,871 127.38%
-
Net Worth 138,401 148,295 144,394 139,343 138,491 132,877 129,415 4.58%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,398 3,199 3,196 5,600 5,602 2,401 2,397 92.53%
Div Payout % 35.43% 26.28% 61.16% 27.38% 34.28% 22.39% 47.17% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 138,401 148,295 144,394 139,343 138,491 132,877 129,415 4.58%
NOSH 159,964 159,973 159,816 160,000 160,068 160,074 159,811 0.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.51% 13.09% 11.24% 11.45% 11.84% 11.65% 12.11% -
ROE 13.05% 8.21% 3.62% 14.68% 11.80% 8.07% 3.93% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 90.24 60.73 29.08 111.63 86.22 57.53 26.25 127.95%
EPS 11.29 7.61 3.27 12.78 10.21 6.70 3.18 132.90%
DPS 4.00 2.00 2.00 3.50 3.50 1.50 1.50 92.41%
NAPS 0.8652 0.927 0.9035 0.8709 0.8652 0.8301 0.8098 4.51%
Adjusted Per Share Value based on latest NOSH - 159,672
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 90.87 61.16 29.26 112.44 86.88 57.98 26.41 128.08%
EPS 11.37 7.66 3.29 12.88 10.29 6.75 3.20 133.02%
DPS 4.03 2.01 2.01 3.53 3.53 1.51 1.51 92.52%
NAPS 0.8713 0.9336 0.909 0.8773 0.8719 0.8365 0.8147 4.58%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.22 0.95 0.695 0.65 0.525 0.53 0.56 -
P/RPS 1.35 1.56 2.39 0.58 0.61 0.92 2.13 -26.23%
P/EPS 10.81 12.48 21.25 5.08 5.14 7.91 17.61 -27.79%
EY 9.25 8.01 4.71 19.67 19.45 12.64 5.68 38.46%
DY 3.28 2.11 2.88 5.38 6.67 2.83 2.68 14.43%
P/NAPS 1.41 1.02 0.77 0.75 0.61 0.64 0.69 61.10%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 29/11/12 -
Price 1.21 0.975 0.875 0.62 0.57 0.55 0.53 -
P/RPS 1.34 1.61 3.01 0.56 0.66 0.96 2.02 -23.95%
P/EPS 10.72 12.81 26.76 4.85 5.58 8.21 16.67 -25.51%
EY 9.33 7.81 3.74 20.62 17.91 12.18 6.00 34.25%
DY 3.31 2.05 2.29 5.65 6.14 2.73 2.83 11.02%
P/NAPS 1.40 1.05 0.97 0.71 0.66 0.66 0.65 66.85%

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