[YOCB] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 44.67%
YoY- 19.3%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 36,080 34,384 36,810 38,274 31,534 29,055 31,999 8.32%
PBT 6,604 6,261 6,537 7,592 4,919 4,858 5,524 12.63%
Tax -1,653 -1,679 -1,547 -2,430 -1,351 -1,997 -863 54.17%
NP 4,951 4,582 4,990 5,162 3,568 2,861 4,661 4.10%
-
NP to SH 4,951 4,582 4,990 5,162 3,568 2,861 4,661 4.10%
-
Tax Rate 25.03% 26.82% 23.67% 32.01% 27.46% 41.11% 15.62% -
Total Cost 31,129 29,802 31,820 33,112 27,966 26,194 27,338 9.03%
-
Net Worth 115,371 110,508 103,050 98,138 95,338 91,359 90,096 17.90%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,397 - - - - 2,404 2,402 -0.13%
Div Payout % 48.43% - - - - 84.03% 51.55% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 115,371 110,508 103,050 98,138 95,338 91,359 90,096 17.90%
NOSH 119,878 120,105 119,951 120,046 120,134 120,210 120,128 -0.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.72% 13.33% 13.56% 13.49% 11.31% 9.85% 14.57% -
ROE 4.29% 4.15% 4.84% 5.26% 3.74% 3.13% 5.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.10 28.63 30.69 31.88 26.25 24.17 26.64 8.47%
EPS 4.13 2.86 4.16 4.30 2.97 2.38 3.88 4.24%
DPS 2.00 0.00 0.00 0.00 0.00 2.00 2.00 0.00%
NAPS 0.9624 0.9201 0.8591 0.8175 0.7936 0.76 0.75 18.06%
Adjusted Per Share Value based on latest NOSH - 120,046
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.71 21.65 23.17 24.10 19.85 18.29 20.15 8.29%
EPS 3.12 2.88 3.14 3.25 2.25 1.80 2.93 4.27%
DPS 1.51 0.00 0.00 0.00 0.00 1.51 1.51 0.00%
NAPS 0.7263 0.6957 0.6488 0.6178 0.6002 0.5752 0.5672 17.90%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.63 0.63 0.65 0.90 0.64 0.83 0.86 -
P/RPS 2.09 2.20 2.12 2.82 2.44 3.43 3.23 -25.16%
P/EPS 15.25 16.51 15.63 20.93 21.55 34.87 22.16 -22.03%
EY 6.56 6.06 6.40 4.78 4.64 2.87 4.51 28.34%
DY 3.17 0.00 0.00 0.00 0.00 2.41 2.33 22.75%
P/NAPS 0.65 0.68 0.76 1.10 0.81 1.09 1.15 -31.61%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 26/05/11 24/02/11 25/11/10 26/08/10 27/05/10 -
Price 0.58 0.62 0.65 0.64 0.82 0.64 0.66 -
P/RPS 1.93 2.17 2.12 2.01 3.12 2.65 2.48 -15.38%
P/EPS 14.04 16.25 15.63 14.88 27.61 26.89 17.01 -11.99%
EY 7.12 6.15 6.40 6.72 3.62 3.72 5.88 13.59%
DY 3.45 0.00 0.00 0.00 0.00 3.13 3.03 9.03%
P/NAPS 0.60 0.67 0.76 0.78 1.03 0.84 0.88 -22.51%

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