[YOCB] QoQ TTM 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- 5.13%

YoY- 10.01%

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
TTM Result
Revenue	218,520	219,148	212,511	205,940	201,827	193,490	192,528	8.81%
YoY %	-0.29%	3.12%	3.19%	2.04%	4.31%	0.50%	-	-
Horiz. %	113.50%	113.83%	110.38%	106.97%	104.83%	100.50%	100.00%	-
PBT	33,312	37,366	35,233	32,795	31,135	29,260	29,325	8.87%
YoY %	-10.85%	6.05%	7.43%	5.33%	6.41%	-0.22%	-	-
Horiz. %	113.60%	127.42%	120.15%	111.83%	106.17%	99.78%	100.00%	-
Tax	-8,069	-9,138	-8,618	-7,774	-7,334	-6,909	-7,054	9.38%
YoY %	11.70%	-6.03%	-10.86%	-6.00%	-6.15%	2.06%	-	-
Horiz. %	114.39%	129.54%	122.17%	110.21%	103.97%	97.94%	100.00%	-
NP	25,243	28,228	26,615	25,021	23,801	22,351	22,271	8.71%
YoY %	-10.57%	6.06%	6.37%	5.13%	6.49%	0.36%	-	-
Horiz. %	113.34%	126.75%	119.51%	112.35%	106.87%	100.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,243	28,228	26,615	25,021	23,801	22,351	22,271	8.71%
YoY %	-10.57%	6.06%	6.37%	5.13%	6.49%	0.36%	-	-
Horiz. %	113.34%	126.75%	119.51%	112.35%	106.87%	100.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.22%	24.46%	24.46%	23.70%	23.56%	23.61%	24.05%	-
YoY %	-0.98%	0.00%	3.21%	0.59%	-0.21%	-1.83%	-	-
Horiz. %	100.71%	101.70%	101.70%	98.54%	97.96%	98.17%	100.00%	-
Total Cost	193,277	190,920	185,896	180,919	178,026	171,139	170,257	8.83%
YoY %	1.23%	2.70%	2.75%	1.63%	4.02%	0.52%	-	-
Horiz. %	113.52%	112.14%	109.19%	106.26%	104.56%	100.52%	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	10,394	9,594	11,194	11,194	12,793	12,793	11,194	-4.82%
YoY %	8.34%	-14.29%	0.00%	-12.50%	0.00%	14.28%	-	-
Horiz. %	92.85%	85.71%	100.00%	100.00%	114.28%	114.28%	100.00%	-
Div Payout %	41.18%	33.99%	42.06%	44.74%	53.75%	57.24%	50.26%	-
YoY %	21.15%	-19.19%	-5.99%	-16.76%	-6.10%	13.89%	-	-
Horiz. %	81.93%	67.63%	83.68%	89.02%	106.94%	113.89%	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	11.55%	12.88%	12.52%	12.15%	11.79%	11.55%	11.57%	-
YoY %	-10.33%	2.88%	3.05%	3.05%	2.08%	-0.17%	-	-
Horiz. %	99.83%	111.32%	108.21%	105.01%	101.90%	99.83%	100.00%	-
ROE	11.04%	12.61%	12.15%	11.76%	11.31%	11.07%	11.13%	-
YoY %	-12.45%	3.79%	3.32%	3.98%	2.17%	-0.54%	-	-
Horiz. %	99.19%	113.30%	109.16%	105.66%	101.62%	99.46%	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	136.65	137.04	132.89	128.78	126.21	121.00	120.39	8.82%
YoY %	-0.28%	3.12%	3.19%	2.04%	4.31%	0.51%	-	-
Horiz. %	113.51%	113.83%	110.38%	106.97%	104.83%	100.51%	100.00%	-
EPS	15.79	17.65	16.64	15.65	14.88	13.98	13.93	8.72%
YoY %	-10.54%	6.07%	6.33%	5.17%	6.44%	0.36%	-	-
Horiz. %	113.35%	126.70%	119.45%	112.35%	106.82%	100.36%	100.00%	-
DPS	6.50	6.00	7.00	7.00	8.00	8.00	7.00	-4.82%
YoY %	8.33%	-14.29%	0.00%	-12.50%	0.00%	14.29%	-	-
Horiz. %	92.86%	85.71%	100.00%	100.00%	114.29%	114.29%	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	137.57	137.97	133.79	129.65	127.06	121.81	121.21	8.81%
YoY %	-0.29%	3.12%	3.19%	2.04%	4.31%	0.50%	-	-
Horiz. %	113.50%	113.83%	110.38%	106.96%	104.83%	100.50%	100.00%	-
EPS	15.89	17.77	16.76	15.75	14.98	14.07	14.02	8.71%
YoY %	-10.58%	6.03%	6.41%	5.14%	6.47%	0.36%	-	-
Horiz. %	113.34%	126.75%	119.54%	112.34%	106.85%	100.36%	100.00%	-
DPS	6.54	6.04	7.05	7.05	8.05	8.05	7.05	-4.88%
YoY %	8.28%	-14.33%	0.00%	-12.42%	0.00%	14.18%	-	-
Horiz. %	92.77%	85.67%	100.00%	100.00%	114.18%	114.18%	100.00%	-
NAPS	1.4397	1.4095	1.3793	1.3396	1.3248	1.2716	1.2601	9.29%
YoY %	2.14%	2.19%	2.96%	1.12%	4.18%	0.91%	-	-
Horiz. %	114.25%	111.86%	109.46%	106.31%	105.13%	100.91%	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	0.86	0.72	0.81	0.92	0.83	0.99	1.09	-14.62%
YoY %	19.44%	-11.11%	-11.96%	10.84%	-16.16%	-9.17%	-	-
Horiz. %	78.90%	66.06%	74.31%	84.40%	76.15%	90.83%	100.00%	-
P/EPS	7.41	5.61	6.49	7.61	7.05	8.59	9.41	-14.73%
YoY %	32.09%	-13.56%	-14.72%	7.94%	-17.93%	-8.71%	-	-
Horiz. %	78.75%	59.62%	68.97%	80.87%	74.92%	91.29%	100.00%	-
EY	13.49	17.83	15.41	13.15	14.17	11.65	10.63	17.23%
YoY %	-24.34%	15.70%	17.19%	-7.20%	21.63%	9.60%	-	-
Horiz. %	126.90%	167.73%	144.97%	123.71%	133.30%	109.60%	100.00%	-
DY	5.56	6.06	6.48	5.88	7.62	6.67	5.34	2.73%
YoY %	-8.25%	-6.48%	10.20%	-22.83%	14.24%	24.91%	-	-
Horiz. %	104.12%	113.48%	121.35%	110.11%	142.70%	124.91%	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	0.87	0.77	0.77	0.93	0.88	0.86	1.01	-9.47%
YoY %	12.99%	0.00%	-17.20%	5.68%	2.33%	-14.85%	-	-
Horiz. %	86.14%	76.24%	76.24%	92.08%	87.13%	85.15%	100.00%	-
P/EPS	7.54	6.01	6.13	7.67	7.46	7.44	8.69	-9.03%
YoY %	25.46%	-1.96%	-20.08%	2.82%	0.27%	-14.38%	-	-
Horiz. %	86.77%	69.16%	70.54%	88.26%	85.85%	85.62%	100.00%	-
EY	13.26	16.65	16.32	13.04	13.41	13.44	11.51	9.90%
YoY %	-20.36%	2.02%	25.15%	-2.76%	-0.22%	16.77%	-	-
Horiz. %	115.20%	144.66%	141.79%	113.29%	116.51%	116.77%	100.00%	-
DY	5.46	5.66	6.86	5.83	7.21	7.69	5.79	-3.84%
YoY %	-3.53%	-17.49%	17.67%	-19.14%	-6.24%	32.82%	-	-
Horiz. %	94.30%	97.75%	118.48%	100.69%	124.53%	132.82%	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