[YOCB] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -9.7%
YoY- -22.55%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 201,713 222,718 226,541 220,230 223,813 218,520 219,148 -5.38%
PBT 19,158 19,447 21,339 27,507 30,465 33,312 37,366 -35.96%
Tax -4,684 -4,877 -5,453 -6,895 -7,639 -8,069 -9,138 -35.97%
NP 14,474 14,570 15,886 20,612 22,826 25,243 28,228 -35.96%
-
NP to SH 14,474 14,570 15,886 20,612 22,826 25,243 28,228 -35.96%
-
Tax Rate 24.45% 25.08% 25.55% 25.07% 25.07% 24.22% 24.46% -
Total Cost 187,239 208,148 210,655 199,618 200,987 193,277 190,920 -1.29%
-
Net Worth 231,633 233,201 230,277 230,277 226,653 228,678 223,880 2.29%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 4,775 6,386 7,988 11,186 11,186 10,394 9,594 -37.22%
Div Payout % 33.00% 43.83% 50.28% 54.27% 49.01% 41.18% 33.99% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 231,633 233,201 230,277 230,277 226,653 228,678 223,880 2.29%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.18% 6.54% 7.01% 9.36% 10.20% 11.55% 12.88% -
ROE 6.25% 6.25% 6.90% 8.95% 10.07% 11.04% 12.61% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 127.14 139.44 141.66 137.72 140.22 136.65 137.04 -4.88%
EPS 9.12 9.12 9.93 12.89 14.30 15.79 17.65 -35.63%
DPS 3.00 4.00 5.00 7.00 7.00 6.50 6.00 -37.03%
NAPS 1.46 1.46 1.44 1.44 1.42 1.43 1.40 2.83%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 126.99 140.21 142.62 138.65 140.90 137.57 137.97 -5.38%
EPS 9.11 9.17 10.00 12.98 14.37 15.89 17.77 -35.97%
DPS 3.01 4.02 5.03 7.04 7.04 6.54 6.04 -37.16%
NAPS 1.4583 1.4681 1.4497 1.4497 1.4269 1.4397 1.4095 2.29%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.635 0.515 0.98 0.99 1.08 1.17 0.99 -
P/RPS 0.50 0.37 0.69 0.72 0.77 0.86 0.72 -21.59%
P/EPS 6.96 5.65 9.87 7.68 7.55 7.41 5.61 15.47%
EY 14.37 17.71 10.14 13.02 13.24 13.49 17.83 -13.40%
DY 4.72 7.77 5.10 7.07 6.48 5.56 6.06 -15.35%
P/NAPS 0.43 0.35 0.68 0.69 0.76 0.82 0.71 -28.43%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 27/02/20 21/11/19 27/08/19 30/05/19 28/02/19 -
Price 0.62 0.62 0.90 1.01 1.04 1.19 1.06 -
P/RPS 0.49 0.44 0.64 0.73 0.74 0.87 0.77 -26.03%
P/EPS 6.80 6.80 9.06 7.84 7.27 7.54 6.01 8.58%
EY 14.71 14.71 11.04 12.76 13.75 13.26 16.65 -7.93%
DY 4.84 6.45 5.56 6.93 6.73 5.46 5.66 -9.91%
P/NAPS 0.42 0.42 0.62 0.70 0.73 0.83 0.76 -32.68%

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