[YOCB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 100.75%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 41,953 153,913 115,327 77,331 36,080 141,002 106,618 -46.21%
PBT 6,982 23,484 19,188 13,362 6,604 25,309 19,047 -48.68%
Tax -1,900 -6,205 -4,977 -3,423 -1,653 -7,007 -5,328 -49.61%
NP 5,082 17,279 14,211 9,939 4,951 18,302 13,719 -48.32%
-
NP to SH 5,082 17,279 14,211 9,939 4,951 18,302 13,719 -48.32%
-
Tax Rate 27.21% 26.42% 25.94% 25.62% 25.03% 27.69% 27.97% -
Total Cost 36,871 136,634 101,116 67,392 31,129 122,700 92,899 -45.90%
-
Net Worth 129,415 124,488 121,449 117,152 115,371 110,381 103,114 16.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,397 3,199 3,200 - 2,397 - - -
Div Payout % 47.17% 18.52% 22.52% - 48.43% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 129,415 124,488 121,449 117,152 115,371 110,381 103,114 16.30%
NOSH 159,811 159,990 160,033 160,000 119,878 119,967 120,026 20.96%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.11% 11.23% 12.32% 12.85% 13.72% 12.98% 12.87% -
ROE 3.93% 13.88% 11.70% 8.48% 4.29% 16.58% 13.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.25 96.20 72.06 48.33 30.10 117.53 88.83 -55.53%
EPS 3.18 10.80 8.88 6.21 4.13 11.44 11.43 -57.28%
DPS 1.50 2.00 2.00 0.00 2.00 0.00 0.00 -
NAPS 0.8098 0.7781 0.7589 0.7322 0.9624 0.9201 0.8591 -3.85%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.22 96.20 72.08 48.33 22.55 88.13 66.64 -46.21%
EPS 3.18 10.80 8.88 6.21 3.09 11.44 8.57 -48.26%
DPS 1.50 2.00 2.00 0.00 1.50 0.00 0.00 -
NAPS 0.8088 0.7781 0.7591 0.7322 0.7211 0.6899 0.6445 16.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.56 0.59 0.59 0.62 0.63 0.63 0.65 -
P/RPS 2.13 0.61 0.82 1.28 2.09 0.54 0.73 103.79%
P/EPS 17.61 5.46 6.64 9.98 15.25 4.13 5.69 111.93%
EY 5.68 18.31 15.05 10.02 6.56 24.22 17.58 -52.81%
DY 2.68 3.39 3.39 0.00 3.17 0.00 0.00 -
P/NAPS 0.69 0.76 0.78 0.85 0.65 0.68 0.76 -6.22%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 24/05/12 24/02/12 29/11/11 26/08/11 26/05/11 -
Price 0.53 0.55 0.56 0.60 0.58 0.62 0.65 -
P/RPS 2.02 0.57 0.78 1.24 1.93 0.53 0.73 96.73%
P/EPS 16.67 5.09 6.31 9.66 14.04 4.06 5.69 104.34%
EY 6.00 19.64 15.86 10.35 7.12 24.61 17.58 -51.06%
DY 2.83 3.64 3.57 0.00 3.45 0.00 0.00 -
P/NAPS 0.65 0.71 0.74 0.82 0.60 0.67 0.76 -9.87%

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