[YOCB] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 7.53%
YoY- 17.87%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 149,711 148,525 145,548 141,002 135,673 130,862 128,219 10.87%
PBT 25,447 26,158 26,994 25,309 24,492 23,479 22,034 10.06%
Tax -6,656 -6,649 -7,309 -7,007 -7,472 -6,788 -6,178 5.08%
NP 18,791 19,509 19,685 18,302 17,020 16,691 15,856 11.97%
-
NP to SH 18,791 19,509 19,685 18,302 17,020 16,691 15,856 11.97%
-
Tax Rate 26.16% 25.42% 27.08% 27.69% 30.51% 28.91% 28.04% -
Total Cost 130,920 129,016 125,863 122,700 118,653 114,171 112,363 10.71%
-
Net Worth 121,423 117,011 0 110,508 0 0 95,338 17.47%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,397 2,397 2,397 - - 2,402 5,319 -41.19%
Div Payout % 12.76% 12.29% 12.18% - - 14.39% 33.55% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 121,423 117,011 0 110,508 0 0 95,338 17.47%
NOSH 159,999 160,000 119,878 120,105 119,951 120,046 120,134 21.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.55% 13.14% 13.52% 12.98% 12.54% 12.75% 12.37% -
ROE 15.48% 16.67% 0.00% 16.56% 0.00% 0.00% 16.63% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 93.57 92.94 121.41 117.40 113.11 109.01 106.73 -8.39%
EPS 11.74 12.21 16.42 15.24 14.19 13.90 13.20 -7.51%
DPS 1.50 1.50 2.00 0.00 0.00 2.00 4.43 -51.38%
NAPS 0.7589 0.7322 0.00 0.9201 0.00 0.00 0.7936 -2.93%
Adjusted Per Share Value based on latest NOSH - 120,105
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 93.57 92.83 90.97 88.13 84.80 81.79 80.14 10.87%
EPS 11.74 12.19 12.30 11.44 10.64 10.43 9.91 11.94%
DPS 1.50 1.50 1.50 0.00 0.00 1.50 3.32 -41.09%
NAPS 0.7589 0.7313 0.00 0.6907 0.00 0.00 0.5959 17.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.59 0.62 0.63 0.63 0.65 0.90 0.64 -
P/RPS 0.63 0.67 0.52 0.54 0.57 0.83 0.60 3.30%
P/EPS 5.02 5.08 3.84 4.13 4.58 6.47 4.85 2.32%
EY 19.91 19.69 26.06 24.19 21.83 15.45 20.62 -2.30%
DY 2.54 2.42 3.17 0.00 0.00 2.22 6.92 -48.70%
P/NAPS 0.78 0.85 0.00 0.68 0.00 0.00 0.81 -2.48%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 24/02/12 29/11/11 26/08/11 26/05/11 24/02/11 25/11/10 -
Price 0.56 0.60 0.58 0.62 0.65 0.64 0.82 -
P/RPS 0.60 0.65 0.48 0.53 0.57 0.59 0.77 -15.30%
P/EPS 4.77 4.91 3.53 4.07 4.58 4.60 6.21 -16.11%
EY 20.97 20.35 28.31 24.58 21.83 21.72 16.10 19.24%
DY 2.68 2.50 3.45 0.00 0.00 3.13 5.40 -37.28%
P/NAPS 0.74 0.82 0.00 0.67 0.00 0.00 1.03 -19.76%

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