[YOCB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -83.45%
YoY- -36.53%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 185,322 147,029 94,121 43,908 197,882 144,345 97,145 53.99%
PBT 25,151 22,554 13,568 4,599 27,211 24,786 16,941 30.23%
Tax -6,595 -5,873 -3,660 -1,282 -7,164 -6,726 -4,227 34.63%
NP 18,556 16,681 9,908 3,317 20,047 18,060 12,714 28.75%
-
NP to SH 18,556 16,681 9,908 3,317 20,047 18,060 12,174 32.54%
-
Tax Rate 26.22% 26.04% 26.98% 27.88% 26.33% 27.14% 24.95% -
Total Cost 166,766 130,348 84,213 40,591 177,835 126,285 84,431 57.62%
-
Net Worth 165,181 166,330 15,969,646 15,652,394 152,984 138,401 148,295 7.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,402 6,397 3,201 - 6,399 6,398 3,199 59.00%
Div Payout % 34.50% 38.35% 32.31% - 31.92% 35.43% 26.28% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 165,181 166,330 15,969,646 15,652,394 152,984 138,401 148,295 7.47%
NOSH 160,060 159,932 160,064 160,241 159,992 159,964 159,973 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.01% 11.35% 10.53% 7.55% 10.13% 12.51% 13.09% -
ROE 11.23% 10.03% 0.06% 0.02% 13.10% 13.05% 8.21% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 115.78 91.93 58.80 27.40 123.68 90.24 60.73 53.93%
EPS 11.60 10.43 6.19 2.07 12.53 11.29 7.61 32.55%
DPS 4.00 4.00 2.00 0.00 4.00 4.00 2.00 58.94%
NAPS 1.032 1.04 99.77 97.68 0.9562 0.8652 0.927 7.43%
Adjusted Per Share Value based on latest NOSH - 160,241
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 116.67 92.56 59.25 27.64 124.58 90.87 61.16 53.99%
EPS 11.68 10.50 6.24 2.09 12.62 11.37 7.66 32.58%
DPS 4.03 4.03 2.02 0.00 4.03 4.03 2.01 59.20%
NAPS 1.0399 1.0471 100.5383 98.541 0.9631 0.8713 0.9336 7.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.00 0.88 0.85 1.02 1.23 1.22 0.95 -
P/RPS 0.86 0.96 1.45 3.72 0.99 1.35 1.56 -32.84%
P/EPS 8.63 8.44 13.73 49.28 9.82 10.81 12.48 -21.85%
EY 11.59 11.85 7.28 2.03 10.19 9.25 8.01 28.01%
DY 4.00 4.55 2.35 0.00 3.25 3.28 2.11 53.35%
P/NAPS 0.97 0.85 0.01 0.01 1.29 1.41 1.02 -3.30%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 11/02/15 26/11/14 27/08/14 29/05/14 27/02/14 -
Price 0.865 0.87 0.90 1.05 1.19 1.21 0.975 -
P/RPS 0.75 0.95 1.53 3.83 0.96 1.34 1.61 -39.99%
P/EPS 7.46 8.34 14.54 50.72 9.50 10.72 12.81 -30.33%
EY 13.40 11.99 6.88 1.97 10.53 9.33 7.81 43.46%
DY 4.62 4.60 2.22 0.00 3.36 3.31 2.05 72.14%
P/NAPS 0.84 0.84 0.01 0.01 1.24 1.40 1.05 -13.85%

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