[YOCB] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 8.05%
YoY- 38.76%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 38,586 37,996 41,251 36,080 34,384 36,810 38,274 0.54%
PBT 4,296 5,826 6,756 6,604 6,261 6,537 7,592 -31.61%
Tax -1,228 -1,554 -1,770 -1,653 -1,679 -1,547 -2,430 -36.58%
NP 3,068 4,272 4,986 4,951 4,582 4,990 5,162 -29.33%
-
NP to SH 3,068 4,272 4,986 4,951 4,582 4,990 5,162 -29.33%
-
Tax Rate 28.58% 26.67% 26.20% 25.03% 26.82% 23.67% 32.01% -
Total Cost 35,518 33,724 36,265 31,129 29,802 31,820 33,112 4.79%
-
Net Worth 124,333 121,423 117,152 115,371 110,508 103,050 98,138 17.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 2,397 - - - -
Div Payout % - - - 48.43% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 124,333 121,423 117,152 115,371 110,508 103,050 98,138 17.10%
NOSH 159,791 159,999 160,000 119,878 120,105 119,951 120,046 21.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.95% 11.24% 12.09% 13.72% 13.33% 13.56% 13.49% -
ROE 2.47% 3.52% 4.26% 4.29% 4.15% 4.84% 5.26% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.15 23.75 25.78 30.10 28.63 30.69 31.88 -16.91%
EPS 1.92 2.67 3.12 4.13 2.86 4.16 4.30 -41.60%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.7781 0.7589 0.7322 0.9624 0.9201 0.8591 0.8175 -3.24%
Adjusted Per Share Value based on latest NOSH - 119,878
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.12 23.75 25.78 22.55 21.49 23.01 23.92 0.55%
EPS 1.92 2.67 3.12 3.09 2.86 3.12 3.23 -29.32%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.7771 0.7589 0.7322 0.7211 0.6907 0.6441 0.6134 17.09%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.59 0.59 0.62 0.63 0.63 0.65 0.90 -
P/RPS 2.44 2.48 2.40 2.09 2.20 2.12 2.82 -9.20%
P/EPS 30.73 22.10 19.90 15.25 16.51 15.63 20.93 29.21%
EY 3.25 4.53 5.03 6.56 6.06 6.40 4.78 -22.69%
DY 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.85 0.65 0.68 0.76 1.10 -21.86%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 24/05/12 24/02/12 29/11/11 26/08/11 26/05/11 24/02/11 -
Price 0.55 0.56 0.60 0.58 0.62 0.65 0.64 -
P/RPS 2.28 2.36 2.33 1.93 2.17 2.12 2.01 8.77%
P/EPS 28.65 20.97 19.25 14.04 16.25 15.63 14.88 54.82%
EY 3.49 4.77 5.19 7.12 6.15 6.40 6.72 -35.41%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.82 0.60 0.67 0.76 0.78 -6.08%

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