[YOCB] QoQ Quarter Result on 30-Jun-2018 [#4]

Stock

[YOCB] YOONG ONN CORPORATION BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- -34.39%

YoY- 28.21%

Quarter Report

YOCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Quarter Result
Revenue	54,047	58,480	55,770	50,223	54,675	51,843	49,199	6.47%
YoY %	-7.58%	4.86%	11.04%	-8.14%	5.46%	5.37%	-	-
Horiz. %	109.85%	118.86%	113.36%	102.08%	111.13%	105.37%	100.00%	-
PBT	7,298	10,903	8,048	7,063	11,352	8,770	5,610	19.18%
YoY %	-33.06%	35.47%	13.95%	-37.78%	29.44%	56.33%	-	-
Horiz. %	130.09%	194.35%	143.46%	125.90%	202.35%	156.33%	100.00%	-
Tax	-1,832	-2,647	-2,072	-1,518	-2,901	-2,127	-1,228	30.59%
YoY %	30.79%	-27.75%	-36.50%	47.67%	-36.39%	-73.21%	-	-
Horiz. %	149.19%	215.55%	168.73%	123.62%	236.24%	173.21%	100.00%	-
NP	5,466	8,256	5,976	5,545	8,451	6,643	4,382	15.89%
YoY %	-33.79%	38.15%	7.77%	-34.39%	27.22%	51.60%	-	-
Horiz. %	124.74%	188.41%	136.38%	126.54%	192.86%	151.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,466	8,256	5,976	5,545	8,451	6,643	4,382	15.89%
YoY %	-33.79%	38.15%	7.77%	-34.39%	27.22%	51.60%	-	-
Horiz. %	124.74%	188.41%	136.38%	126.54%	192.86%	151.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.10%	24.28%	25.75%	21.49%	25.55%	24.25%	21.89%	-
YoY %	3.38%	-5.71%	19.82%	-15.89%	5.36%	10.78%	-	-
Horiz. %	114.66%	110.92%	117.63%	98.17%	116.72%	110.78%	100.00%	-
Total Cost	48,581	50,224	49,794	44,678	46,224	45,200	44,817	5.52%
YoY %	-3.27%	0.86%	11.45%	-3.34%	2.27%	0.85%	-	-
Horiz. %	108.40%	112.06%	111.11%	99.69%	103.14%	100.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,678	223,880	219,083	212,782	210,432	201,988	200,149	9.29%
YoY %	2.14%	2.19%	2.96%	1.12%	4.18%	0.92%	-	-
Horiz. %	114.25%	111.86%	109.46%	106.31%	105.14%	100.92%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	3,997	3,198	-	3,198	3,198	4,797	-	-
YoY %	24.98%	0.00%	-	0.00%	-33.33%	0.00%	-	-
Horiz. %	83.32%	66.67%	-	66.67%	66.67%	100.00%	-	-
Div Payout %	73.14%	38.74%	-	57.68%	37.85%	72.22%	-	-
YoY %	88.80%	0.00%	-	52.39%	-47.59%	0.00%	-	-
Horiz. %	101.27%	53.64%	-	79.87%	52.41%	100.00%	-	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	228,678	223,880	219,083	212,782	210,432	201,988	200,149	9.29%
YoY %	2.14%	2.19%	2.96%	1.12%	4.18%	0.92%	-	-
Horiz. %	114.25%	111.86%	109.46%	106.31%	105.14%	100.92%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	160,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	10.11%	14.12%	10.72%	11.04%	15.46%	12.81%	8.91%	-
YoY %	-28.40%	31.72%	-2.90%	-28.59%	20.69%	43.77%	-	-
Horiz. %	113.47%	158.47%	120.31%	123.91%	173.51%	143.77%	100.00%	-
ROE	2.39%	3.69%	2.73%	2.61%	4.02%	3.29%	2.19%	-
YoY %	-35.23%	35.16%	4.60%	-35.07%	22.19%	50.23%	-	-
Horiz. %	109.13%	168.49%	124.66%	119.18%	183.56%	150.23%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	33.80	36.57	34.87	31.41	34.19	32.42	30.77	6.46%
YoY %	-7.57%	4.88%	11.02%	-8.13%	5.46%	5.36%	-	-
Horiz. %	109.85%	118.85%	113.32%	102.08%	111.11%	105.36%	100.00%	-
EPS	3.42	5.16	3.74	3.47	5.28	4.15	2.74	15.94%
YoY %	-33.72%	37.97%	7.78%	-34.28%	27.23%	51.46%	-	-
Horiz. %	124.82%	188.32%	136.50%	126.64%	192.70%	151.46%	100.00%	-
DPS	2.50	2.00	0.00	2.00	2.00	3.00	0.00	-
YoY %	25.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	83.33%	66.67%	0.00%	66.67%	66.67%	100.00%	-	-
NAPS	1.43	1.40	1.37	1.3306	1.3159	1.2631	1.2516	9.29%
YoY %	2.14%	2.19%	2.96%	1.12%	4.18%	0.92%	-	-
Horiz. %	114.25%	111.86%	109.46%	106.31%	105.14%	100.92%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	33.78	36.55	34.86	31.39	34.17	32.40	30.75	6.47%
YoY %	-7.58%	4.85%	11.05%	-8.14%	5.46%	5.37%	-	-
Horiz. %	109.85%	118.86%	113.37%	102.08%	111.12%	105.37%	100.00%	-
EPS	3.42	5.16	3.74	3.47	5.28	4.15	2.74	15.94%
YoY %	-33.72%	37.97%	7.78%	-34.28%	27.23%	51.46%	-	-
Horiz. %	124.82%	188.32%	136.50%	126.64%	192.70%	151.46%	100.00%	-
DPS	2.50	2.00	0.00	2.00	2.00	3.00	0.00	-
YoY %	25.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	83.33%	66.67%	0.00%	66.67%	66.67%	100.00%	-	-
NAPS	1.4292	1.3993	1.3693	1.3299	1.3152	1.2624	1.2509	9.29%
YoY %	2.14%	2.19%	2.96%	1.12%	4.18%	0.92%	-	-
Horiz. %	114.25%	111.86%	109.47%	106.32%	105.14%	100.92%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	1.17	0.99	1.08	1.19	1.05	1.20	1.31	-
P/RPS	3.46	2.71	3.10	3.79	3.07	3.70	4.26	-12.95%
YoY %	27.68%	-12.58%	-18.21%	23.45%	-17.03%	-13.15%	-	-
Horiz. %	81.22%	63.62%	72.77%	88.97%	72.07%	86.85%	100.00%	-
P/EPS	34.23	19.18	28.90	34.32	19.87	28.89	47.81	-19.98%
YoY %	78.47%	-33.63%	-15.79%	72.72%	-31.22%	-39.57%	-	-
Horiz. %	71.60%	40.12%	60.45%	71.78%	41.56%	60.43%	100.00%	-
EY	2.92	5.21	3.46	2.91	5.03	3.46	2.09	25.00%
YoY %	-43.95%	50.58%	18.90%	-42.15%	45.38%	65.55%	-	-
Horiz. %	139.71%	249.28%	165.55%	139.23%	240.67%	165.55%	100.00%	-
DY	2.14	2.02	0.00	1.68	1.90	2.50	0.00	-
YoY %	5.94%	0.00%	0.00%	-11.58%	-24.00%	0.00%	-	-
Horiz. %	85.60%	80.80%	0.00%	67.20%	76.00%	100.00%	-	-
P/NAPS	0.82	0.71	0.79	0.89	0.80	0.95	1.05	-15.20%
YoY %	15.49%	-10.13%	-11.24%	11.25%	-15.79%	-9.52%	-	-
Horiz. %	78.10%	67.62%	75.24%	84.76%	76.19%	90.48%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/19	28/02/19	27/11/18	28/08/18	24/05/18	27/02/18	23/11/17	-
Price	1.19	1.06	1.02	1.20	1.11	1.04	1.21	-
P/RPS	3.52	2.90	2.92	3.82	3.25	3.21	3.93	-7.08%
YoY %	21.38%	-0.68%	-23.56%	17.54%	1.25%	-18.32%	-	-
Horiz. %	89.57%	73.79%	74.30%	97.20%	82.70%	81.68%	100.00%	-
P/EPS	34.82	20.53	27.29	34.61	21.00	25.04	44.16	-14.66%
YoY %	69.61%	-24.77%	-21.15%	64.81%	-16.13%	-43.30%	-	-
Horiz. %	78.85%	46.49%	61.80%	78.37%	47.55%	56.70%	100.00%	-
EY	2.87	4.87	3.66	2.89	4.76	3.99	2.26	17.28%
YoY %	-41.07%	33.06%	26.64%	-39.29%	19.30%	76.55%	-	-
Horiz. %	126.99%	215.49%	161.95%	127.88%	210.62%	176.55%	100.00%	-
DY	2.10	1.89	0.00	1.67	1.80	2.88	0.00	-
YoY %	11.11%	0.00%	0.00%	-7.22%	-37.50%	0.00%	-	-
Horiz. %	72.92%	65.62%	0.00%	57.99%	62.50%	100.00%	-	-
P/NAPS	0.83	0.76	0.74	0.90	0.84	0.82	0.97	-9.87%
YoY %	9.21%	2.70%	-17.78%	7.14%	2.44%	-15.46%	-	-
Horiz. %	85.57%	78.35%	76.29%	92.78%	86.60%	84.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos