[YOCB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 11.0%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 147,029 94,121 43,908 197,882 144,345 97,145 46,479 115.64%
PBT 22,554 13,568 4,599 27,211 24,786 16,941 7,124 115.76%
Tax -5,873 -3,660 -1,282 -7,164 -6,726 -4,227 -1,898 112.49%
NP 16,681 9,908 3,317 20,047 18,060 12,714 5,226 116.94%
-
NP to SH 16,681 9,908 3,317 20,047 18,060 12,174 5,226 116.94%
-
Tax Rate 26.04% 26.98% 27.88% 26.33% 27.14% 24.95% 26.64% -
Total Cost 130,348 84,213 40,591 177,835 126,285 84,431 41,253 115.47%
-
Net Worth 166,330 15,969,646 15,652,394 152,984 138,401 148,295 144,394 9.89%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 6,397 3,201 - 6,399 6,398 3,199 3,196 58.89%
Div Payout % 38.35% 32.31% - 31.92% 35.43% 26.28% 61.16% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 166,330 15,969,646 15,652,394 152,984 138,401 148,295 144,394 9.89%
NOSH 159,932 160,064 160,241 159,992 159,964 159,973 159,816 0.04%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.35% 10.53% 7.55% 10.13% 12.51% 13.09% 11.24% -
ROE 10.03% 0.06% 0.02% 13.10% 13.05% 8.21% 3.62% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 91.93 58.80 27.40 123.68 90.24 60.73 29.08 115.54%
EPS 10.43 6.19 2.07 12.53 11.29 7.61 3.27 116.83%
DPS 4.00 2.00 0.00 4.00 4.00 2.00 2.00 58.80%
NAPS 1.04 99.77 97.68 0.9562 0.8652 0.927 0.9035 9.84%
Adjusted Per Share Value based on latest NOSH - 160,241
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 92.56 59.25 27.64 124.58 90.87 61.16 29.26 115.64%
EPS 10.50 6.24 2.09 12.62 11.37 7.66 3.29 116.92%
DPS 4.03 2.02 0.00 4.03 4.03 2.01 2.01 59.07%
NAPS 1.0471 100.5383 98.541 0.9631 0.8713 0.9336 0.909 9.89%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.88 0.85 1.02 1.23 1.22 0.95 0.695 -
P/RPS 0.96 1.45 3.72 0.99 1.35 1.56 2.39 -45.59%
P/EPS 8.44 13.73 49.28 9.82 10.81 12.48 21.25 -45.99%
EY 11.85 7.28 2.03 10.19 9.25 8.01 4.71 85.08%
DY 4.55 2.35 0.00 3.25 3.28 2.11 2.88 35.68%
P/NAPS 0.85 0.01 0.01 1.29 1.41 1.02 0.77 6.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/02/15 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 -
Price 0.87 0.90 1.05 1.19 1.21 0.975 0.875 -
P/RPS 0.95 1.53 3.83 0.96 1.34 1.61 3.01 -53.67%
P/EPS 8.34 14.54 50.72 9.50 10.72 12.81 26.76 -54.06%
EY 11.99 6.88 1.97 10.53 9.33 7.81 3.74 117.57%
DY 4.60 2.22 0.00 3.36 3.31 2.05 2.29 59.26%
P/NAPS 0.84 0.01 0.01 1.24 1.40 1.05 0.97 -9.15%

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