[YOCB] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 5.27%
YoY- 120.61%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 145,548 141,002 135,673 130,862 128,219 127,540 98,485 29.71%
PBT 26,994 25,309 24,492 23,479 22,034 21,663 16,219 40.39%
Tax -7,309 -7,007 -7,472 -6,788 -6,178 -6,136 -3,992 49.60%
NP 19,685 18,302 17,020 16,691 15,856 15,527 12,227 37.32%
-
NP to SH 19,685 18,302 17,020 16,691 15,856 15,527 12,227 37.32%
-
Tax Rate 27.08% 27.69% 30.51% 28.91% 28.04% 28.32% 24.61% -
Total Cost 125,863 122,700 118,653 114,171 112,363 112,013 86,258 28.61%
-
Net Worth 0 110,508 0 0 95,338 91,936 90,096 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,397 - - 2,402 5,319 5,319 5,319 -41.19%
Div Payout % 12.18% - - 14.39% 33.55% 34.26% 43.51% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 110,508 0 0 95,338 91,936 90,096 -
NOSH 119,878 120,105 119,951 120,046 120,134 120,210 120,128 -0.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.52% 12.98% 12.54% 12.75% 12.37% 12.17% 12.42% -
ROE 0.00% 16.56% 0.00% 0.00% 16.63% 16.89% 13.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 121.41 117.40 113.11 109.01 106.73 106.10 81.98 29.89%
EPS 16.42 15.24 14.19 13.90 13.20 12.92 10.18 37.49%
DPS 2.00 0.00 0.00 2.00 4.43 4.43 4.43 -41.12%
NAPS 0.00 0.9201 0.00 0.00 0.7936 0.7648 0.75 -
Adjusted Per Share Value based on latest NOSH - 120,046
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.63 88.77 85.41 82.39 80.72 80.29 62.00 29.71%
EPS 12.39 11.52 10.72 10.51 9.98 9.78 7.70 37.27%
DPS 1.51 0.00 0.00 1.51 3.35 3.35 3.35 -41.18%
NAPS 0.00 0.6957 0.00 0.00 0.6002 0.5788 0.5672 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.63 0.63 0.65 0.90 0.64 0.83 0.86 -
P/RPS 0.52 0.54 0.57 0.83 0.60 0.78 1.05 -37.37%
P/EPS 3.84 4.13 4.58 6.47 4.85 6.43 8.45 -40.86%
EY 26.06 24.19 21.83 15.45 20.62 15.56 11.84 69.12%
DY 3.17 0.00 0.00 2.22 6.92 5.33 5.15 -27.61%
P/NAPS 0.00 0.68 0.00 0.00 0.81 1.09 1.15 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 26/05/11 24/02/11 25/11/10 26/08/10 - -
Price 0.58 0.62 0.65 0.64 0.82 0.64 0.00 -
P/RPS 0.48 0.53 0.57 0.59 0.77 0.60 0.00 -
P/EPS 3.53 4.07 4.58 4.60 6.21 4.95 0.00 -
EY 28.31 24.58 21.83 21.72 16.10 20.18 0.00 -
DY 3.45 0.00 0.00 3.13 5.40 6.91 0.00 -
P/NAPS 0.00 0.67 0.00 0.00 1.03 0.84 0.00 -

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
Post a Comment