[YOCB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -80.74%
YoY- -9.76%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 205,941 155,718 101,042 49,199 188,588 142,478 96,140 66.40%
PBT 32,795 25,731 14,379 5,610 30,267 24,863 15,385 65.86%
Tax -7,773 -6,255 -3,354 -1,228 -7,520 -6,442 -3,965 56.83%
NP 25,022 19,476 11,025 4,382 22,747 18,421 11,420 68.93%
-
NP to SH 25,022 19,476 11,025 4,382 22,747 18,421 11,420 68.93%
-
Tax Rate 23.70% 24.31% 23.33% 21.89% 24.85% 25.91% 25.77% -
Total Cost 180,919 136,242 90,017 44,817 165,841 124,057 84,720 66.06%
-
Net Worth 212,782 210,432 201,988 200,149 195,911 194,792 187,788 8.71%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 7,995 7,995 4,797 - 7,995 6,396 3,198 84.51%
Div Payout % 31.95% 41.05% 43.51% - 35.15% 34.72% 28.01% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 212,782 210,432 201,988 200,149 195,911 194,792 187,788 8.71%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.15% 12.51% 10.91% 8.91% 12.06% 12.93% 11.88% -
ROE 11.76% 9.26% 5.46% 2.19% 11.61% 9.46% 6.08% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 128.78 97.38 63.18 30.77 117.93 89.10 60.12 66.40%
EPS 15.65 12.18 6.89 2.74 14.22 11.52 7.14 68.97%
DPS 5.00 5.00 3.00 0.00 5.00 4.00 2.00 84.51%
NAPS 1.3306 1.3159 1.2631 1.2516 1.2251 1.2181 1.1743 8.71%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 128.71 97.32 63.15 30.75 117.87 89.05 60.09 66.39%
EPS 15.64 12.17 6.89 2.74 14.22 11.51 7.14 68.90%
DPS 5.00 5.00 3.00 0.00 5.00 4.00 2.00 84.51%
NAPS 1.3299 1.3152 1.2624 1.2509 1.2244 1.2175 1.1737 8.71%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.19 1.05 1.20 1.31 1.35 1.13 1.09 -
P/RPS 0.92 1.08 1.90 4.26 1.14 1.27 1.81 -36.38%
P/EPS 7.61 8.62 17.41 47.81 9.49 9.81 15.26 -37.19%
EY 13.15 11.60 5.75 2.09 10.54 10.19 6.55 59.34%
DY 4.20 4.76 2.50 0.00 3.70 3.54 1.83 74.25%
P/NAPS 0.89 0.80 0.95 1.05 1.10 0.93 0.93 -2.89%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 27/02/18 23/11/17 22/08/17 25/05/17 23/02/17 -
Price 1.20 1.11 1.04 1.21 1.49 1.26 1.11 -
P/RPS 0.93 1.14 1.65 3.93 1.26 1.41 1.85 -36.85%
P/EPS 7.67 9.11 15.08 44.16 10.47 10.94 15.54 -37.62%
EY 13.04 10.97 6.63 2.26 9.55 9.14 6.43 60.42%
DY 4.17 4.50 2.88 0.00 3.36 3.17 1.80 75.35%
P/NAPS 0.90 0.84 0.82 0.97 1.22 1.03 0.95 -3.54%

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