[YOCB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -95.66%
YoY- -82.39%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 227,969 158,590 94,257 22,119 205,659 168,515 114,660 58.31%
PBT 44,862 29,715 16,643 1,426 30,555 26,597 17,162 90.09%
Tax -10,975 -7,243 -4,160 -423 -7,438 -6,601 -4,273 87.87%
NP 33,887 22,472 12,483 1,003 23,117 19,996 12,889 90.82%
-
NP to SH 33,887 22,472 12,483 1,003 23,117 19,996 12,889 90.82%
-
Tax Rate 24.46% 24.37% 25.00% 29.66% 24.34% 24.82% 24.90% -
Total Cost 194,082 136,118 81,774 21,116 182,542 148,519 101,771 53.96%
-
Net Worth 277,642 271,296 260,190 252,258 250,671 250,671 244,325 8.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 9,519 4,759 - - 6,346 3,966 - -
Div Payout % 28.09% 21.18% - - 27.45% 19.84% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 277,642 271,296 260,190 252,258 250,671 250,671 244,325 8.92%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.86% 14.17% 13.24% 4.53% 11.24% 11.87% 11.24% -
ROE 12.21% 8.28% 4.80% 0.40% 9.22% 7.98% 5.28% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 143.69 99.96 59.41 13.94 129.63 106.22 72.27 58.31%
EPS 21.36 14.16 7.87 0.63 14.57 12.42 8.12 90.89%
DPS 6.00 3.00 0.00 0.00 4.00 2.50 0.00 -
NAPS 1.75 1.71 1.64 1.59 1.58 1.58 1.54 8.92%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 142.48 99.12 58.91 13.82 128.54 105.32 71.66 58.31%
EPS 21.18 14.05 7.80 0.63 14.45 12.50 8.06 90.76%
DPS 5.95 2.97 0.00 0.00 3.97 2.48 0.00 -
NAPS 1.7353 1.6956 1.6262 1.5766 1.5667 1.5667 1.527 8.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.12 1.03 1.04 1.08 0.98 0.97 0.88 -
P/RPS 0.78 1.03 1.75 7.75 0.76 0.91 1.22 -25.84%
P/EPS 5.24 7.27 13.22 170.83 6.73 7.70 10.83 -38.45%
EY 19.07 13.75 7.57 0.59 14.87 12.99 9.23 62.43%
DY 5.36 2.91 0.00 0.00 4.08 2.58 0.00 -
P/NAPS 0.64 0.60 0.63 0.68 0.62 0.61 0.57 8.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 23/11/21 14/09/21 27/05/21 23/02/21 -
Price 1.17 1.02 0.99 1.08 1.05 0.95 0.94 -
P/RPS 0.81 1.02 1.67 7.75 0.81 0.89 1.30 -27.11%
P/EPS 5.48 7.20 12.58 170.83 7.21 7.54 11.57 -39.32%
EY 18.26 13.89 7.95 0.59 13.88 13.27 8.64 64.91%
DY 5.13 2.94 0.00 0.00 3.81 2.63 0.00 -
P/NAPS 0.67 0.60 0.60 0.68 0.66 0.60 0.61 6.47%

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