[YOCB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -74.19%
YoY- 44.38%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 191,129 146,069 93,641 42,299 185,322 147,029 94,121 60.42%
PBT 27,312 22,042 13,856 6,046 25,151 22,554 13,568 59.49%
Tax -6,414 -5,968 -3,459 -1,257 -6,595 -5,873 -3,660 45.40%
NP 20,898 16,074 10,397 4,789 18,556 16,681 9,908 64.54%
-
NP to SH 20,898 16,074 10,397 4,789 18,556 16,681 9,908 64.54%
-
Tax Rate 23.48% 27.08% 24.96% 20.79% 26.22% 26.04% 26.98% -
Total Cost 170,231 129,995 83,244 37,510 166,766 130,348 84,213 59.94%
-
Net Worth 179,567 177,949 172,302 17,011,360 165,181 166,330 15,969,646 -94.99%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,397 6,397 3,199 - 6,402 6,397 3,201 58.72%
Div Payout % 30.61% 39.80% 30.77% - 34.50% 38.35% 32.31% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 179,567 177,949 172,302 17,011,360 165,181 166,330 15,969,646 -94.99%
NOSH 159,928 159,940 159,953 160,167 160,060 159,932 160,064 -0.05%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.93% 11.00% 11.10% 11.32% 10.01% 11.35% 10.53% -
ROE 11.64% 9.03% 6.03% 0.03% 11.23% 10.03% 0.06% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 119.51 91.33 58.54 26.41 115.78 91.93 58.80 60.52%
EPS 13.07 10.05 6.50 2.99 11.60 10.43 6.19 64.65%
DPS 4.00 4.00 2.00 0.00 4.00 4.00 2.00 58.80%
NAPS 1.1228 1.1126 1.0772 106.21 1.032 1.04 99.77 -94.99%
Adjusted Per Share Value based on latest NOSH - 160,167
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 119.46 91.29 58.53 26.44 115.83 91.89 58.83 60.42%
EPS 13.06 10.05 6.50 2.99 11.60 10.43 6.19 64.57%
DPS 4.00 4.00 2.00 0.00 4.00 4.00 2.00 58.80%
NAPS 1.1223 1.1122 1.0769 106.321 1.0324 1.0396 99.8103 -94.99%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.24 0.91 1.05 0.94 1.00 0.88 0.85 -
P/RPS 1.04 1.00 1.79 3.56 0.86 0.96 1.45 -19.88%
P/EPS 9.49 9.05 16.15 31.44 8.63 8.44 13.73 -21.84%
EY 10.54 11.04 6.19 3.18 11.59 11.85 7.28 28.00%
DY 3.23 4.40 1.90 0.00 4.00 4.55 2.35 23.64%
P/NAPS 1.10 0.82 0.97 0.01 0.97 0.85 0.01 2202.35%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 11/02/15 -
Price 1.11 1.07 0.94 0.995 0.865 0.87 0.90 -
P/RPS 0.93 1.17 1.61 3.77 0.75 0.95 1.53 -28.26%
P/EPS 8.49 10.65 14.46 33.28 7.46 8.34 14.54 -30.16%
EY 11.77 9.39 6.91 3.01 13.40 11.99 6.88 43.08%
DY 3.60 3.74 2.13 0.00 4.62 4.60 2.22 38.06%
P/NAPS 0.99 0.96 0.87 0.01 0.84 0.84 0.01 2046.04%

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