[YOCB] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 0.76%
YoY- -11.58%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 178,606 176,591 168,680 159,786 153,913 149,711 148,525 13.09%
PBT 27,681 26,479 24,721 23,857 23,479 25,447 26,158 3.84%
Tax -7,227 -7,069 -6,658 -6,452 -6,205 -6,656 -6,649 5.71%
NP 20,454 19,410 18,063 17,405 17,274 18,791 19,509 3.20%
-
NP to SH 20,454 19,410 18,063 17,405 17,274 18,791 19,509 3.20%
-
Tax Rate 26.11% 26.70% 26.93% 27.04% 26.43% 26.16% 25.42% -
Total Cost 158,152 157,181 150,617 142,381 136,639 130,920 129,016 14.55%
-
Net Worth 139,058 138,505 132,721 129,415 124,333 121,423 117,011 12.20%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 8,792 5,598 2,397 2,397 2,397 2,397 2,397 138.02%
Div Payout % 42.99% 28.85% 13.27% 13.77% 13.88% 12.76% 12.29% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 139,058 138,505 132,721 129,415 124,333 121,423 117,011 12.20%
NOSH 159,672 160,085 159,886 159,811 159,791 159,999 160,000 -0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.45% 10.99% 10.71% 10.89% 11.22% 12.55% 13.14% -
ROE 14.71% 14.01% 13.61% 13.45% 13.89% 15.48% 16.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 111.86 110.31 105.50 99.98 96.32 93.57 92.94 13.16%
EPS 12.81 12.12 11.30 10.89 10.81 11.74 12.21 3.25%
DPS 5.50 3.50 1.50 1.50 1.50 1.50 1.50 137.97%
NAPS 0.8709 0.8652 0.8301 0.8098 0.7781 0.7589 0.7322 12.27%
Adjusted Per Share Value based on latest NOSH - 159,811
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 112.44 111.17 106.19 100.59 96.90 94.25 93.51 13.08%
EPS 12.88 12.22 11.37 10.96 10.87 11.83 12.28 3.23%
DPS 5.54 3.52 1.51 1.51 1.51 1.51 1.51 138.06%
NAPS 0.8755 0.872 0.8356 0.8147 0.7828 0.7644 0.7367 12.20%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.525 0.53 0.56 0.59 0.59 0.62 -
P/RPS 0.58 0.48 0.50 0.56 0.61 0.63 0.67 -9.17%
P/EPS 5.07 4.33 4.69 5.14 5.46 5.02 5.08 -0.13%
EY 19.71 23.09 21.32 19.45 18.32 19.91 19.69 0.06%
DY 8.46 6.67 2.83 2.68 2.54 2.54 2.42 130.51%
P/NAPS 0.75 0.61 0.64 0.69 0.76 0.78 0.85 -8.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 29/11/12 30/08/12 24/05/12 24/02/12 -
Price 0.62 0.57 0.55 0.53 0.55 0.56 0.60 -
P/RPS 0.55 0.52 0.52 0.53 0.57 0.60 0.65 -10.54%
P/EPS 4.84 4.70 4.87 4.87 5.09 4.77 4.91 -0.95%
EY 20.66 21.27 20.54 20.55 19.66 20.97 20.35 1.01%
DY 8.87 6.14 2.73 2.83 2.73 2.68 2.50 132.80%
P/NAPS 0.71 0.66 0.66 0.65 0.71 0.74 0.82 -9.16%

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