[YOCB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -76.76%
YoY- 1.4%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 188,588 142,478 96,140 45,260 191,129 146,069 93,641 59.54%
PBT 30,267 24,863 15,385 6,550 27,312 22,042 13,856 68.43%
Tax -7,520 -6,442 -3,965 -1,694 -6,414 -5,968 -3,459 67.89%
NP 22,747 18,421 11,420 4,856 20,898 16,074 10,397 68.61%
-
NP to SH 22,747 18,421 11,420 4,856 20,898 16,074 10,397 68.61%
-
Tax Rate 24.85% 25.91% 25.77% 25.86% 23.48% 27.08% 24.96% -
Total Cost 165,841 124,057 84,720 40,404 170,231 129,995 83,244 58.39%
-
Net Worth 195,911 194,792 187,788 184,208 179,567 177,949 172,302 8.94%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 7,995 6,396 3,198 - 6,397 6,397 3,199 84.26%
Div Payout % 35.15% 34.72% 28.01% - 30.61% 39.80% 30.77% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 195,911 194,792 187,788 184,208 179,567 177,949 172,302 8.94%
NOSH 160,000 160,000 160,000 159,736 159,928 159,940 159,953 0.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.06% 12.93% 11.88% 10.73% 10.93% 11.00% 11.10% -
ROE 11.61% 9.46% 6.08% 2.64% 11.64% 9.03% 6.03% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 117.93 89.10 60.12 28.33 119.51 91.33 58.54 59.57%
EPS 14.22 11.52 7.14 3.04 13.07 10.05 6.50 68.60%
DPS 5.00 4.00 2.00 0.00 4.00 4.00 2.00 84.30%
NAPS 1.2251 1.2181 1.1743 1.1532 1.1228 1.1126 1.0772 8.96%
Adjusted Per Share Value based on latest NOSH - 159,736
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 117.87 89.05 60.09 28.29 119.46 91.29 58.53 59.53%
EPS 14.22 11.51 7.14 3.03 13.06 10.05 6.50 68.60%
DPS 5.00 4.00 2.00 0.00 4.00 4.00 2.00 84.30%
NAPS 1.2244 1.2175 1.1737 1.1513 1.1223 1.1122 1.0769 8.94%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.35 1.13 1.09 1.14 1.24 0.91 1.05 -
P/RPS 1.14 1.27 1.81 4.02 1.04 1.00 1.79 -25.99%
P/EPS 9.49 9.81 15.26 37.50 9.49 9.05 16.15 -29.86%
EY 10.54 10.19 6.55 2.67 10.54 11.04 6.19 42.63%
DY 3.70 3.54 1.83 0.00 3.23 4.40 1.90 56.00%
P/NAPS 1.10 0.93 0.93 0.99 1.10 0.82 0.97 8.75%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 25/05/17 23/02/17 29/11/16 25/08/16 26/05/16 25/02/16 -
Price 1.49 1.26 1.11 1.20 1.11 1.07 0.94 -
P/RPS 1.26 1.41 1.85 4.24 0.93 1.17 1.61 -15.08%
P/EPS 10.47 10.94 15.54 39.47 8.49 10.65 14.46 -19.38%
EY 9.55 9.14 6.43 2.53 11.77 9.39 6.91 24.09%
DY 3.36 3.17 1.80 0.00 3.60 3.74 2.13 35.54%
P/NAPS 1.22 1.03 0.95 1.04 0.99 0.96 0.87 25.30%

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