[YOCB] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -0.44%
YoY- 31.53%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 50,666 46,479 40,601 45,907 50,145 41,953 38,586 19.85%
PBT 9,817 7,124 5,495 7,584 7,620 6,982 4,296 73.22%
Tax -2,868 -1,898 -1,386 -1,965 -1,976 -1,900 -1,228 75.75%
NP 6,949 5,226 4,109 5,619 5,644 5,082 3,068 72.21%
-
NP to SH 6,949 5,226 4,109 5,619 5,644 5,082 3,068 72.21%
-
Tax Rate 29.21% 26.64% 25.22% 25.91% 25.93% 27.21% 28.58% -
Total Cost 43,717 41,253 36,492 40,288 44,501 36,871 35,518 14.80%
-
Net Worth 148,426 144,394 139,058 138,505 132,721 129,415 124,333 12.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,202 3,196 3,193 3,201 - 2,397 - -
Div Payout % 46.08% 61.16% 77.72% 56.98% - 47.17% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 148,426 144,394 139,058 138,505 132,721 129,415 124,333 12.49%
NOSH 160,115 159,816 159,672 160,085 159,886 159,811 159,791 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.72% 11.24% 10.12% 12.24% 11.26% 12.11% 7.95% -
ROE 4.68% 3.62% 2.95% 4.06% 4.25% 3.93% 2.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.64 29.08 25.43 28.68 31.36 26.25 24.15 19.67%
EPS 4.34 3.27 2.57 3.51 3.53 3.18 1.92 71.98%
DPS 2.00 2.00 2.00 2.00 0.00 1.50 0.00 -
NAPS 0.927 0.9035 0.8709 0.8652 0.8301 0.8098 0.7781 12.34%
Adjusted Per Share Value based on latest NOSH - 160,085
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.90 29.26 25.56 28.90 31.57 26.41 24.29 19.86%
EPS 4.37 3.29 2.59 3.54 3.55 3.20 1.93 72.17%
DPS 2.02 2.01 2.01 2.02 0.00 1.51 0.00 -
NAPS 0.9344 0.909 0.8755 0.872 0.8356 0.8147 0.7828 12.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.95 0.695 0.65 0.525 0.53 0.56 0.59 -
P/RPS 3.00 2.39 2.56 1.83 1.69 2.13 2.44 14.72%
P/EPS 21.89 21.25 25.26 14.96 15.01 17.61 30.73 -20.19%
EY 4.57 4.71 3.96 6.69 6.66 5.68 3.25 25.43%
DY 2.11 2.88 3.08 3.81 0.00 2.68 0.00 -
P/NAPS 1.02 0.77 0.75 0.61 0.64 0.69 0.76 21.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.975 0.875 0.62 0.57 0.55 0.53 0.55 -
P/RPS 3.08 3.01 2.44 1.99 1.75 2.02 2.28 22.13%
P/EPS 22.47 26.76 24.09 16.24 15.58 16.67 28.65 -14.91%
EY 4.45 3.74 4.15 6.16 6.42 6.00 3.49 17.53%
DY 2.05 2.29 3.23 3.51 0.00 2.83 0.00 -
P/NAPS 1.05 0.97 0.71 0.66 0.66 0.65 0.71 29.71%

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