[YOCB] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -22.93%
YoY- -43.72%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 209,253 201,713 222,718 226,541 220,230 223,813 218,520 -2.83%
PBT 21,656 19,158 19,447 21,339 27,507 30,465 33,312 -24.89%
Tax -5,249 -4,684 -4,877 -5,453 -6,895 -7,639 -8,069 -24.86%
NP 16,407 14,474 14,570 15,886 20,612 22,826 25,243 -24.90%
-
NP to SH 16,407 14,474 14,570 15,886 20,612 22,826 25,243 -24.90%
-
Tax Rate 24.24% 24.45% 25.08% 25.55% 25.07% 25.07% 24.22% -
Total Cost 192,846 187,239 208,148 210,655 199,618 200,987 193,277 -0.14%
-
Net Worth 239,566 231,633 233,201 230,277 230,277 226,653 228,678 3.14%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 4,775 4,775 6,386 7,988 11,186 11,186 10,394 -40.37%
Div Payout % 29.11% 33.00% 43.83% 50.28% 54.27% 49.01% 41.18% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 239,566 231,633 233,201 230,277 230,277 226,653 228,678 3.14%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.84% 7.18% 6.54% 7.01% 9.36% 10.20% 11.55% -
ROE 6.85% 6.25% 6.25% 6.90% 8.95% 10.07% 11.04% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 131.89 127.14 139.44 141.66 137.72 140.22 136.65 -2.32%
EPS 10.34 9.12 9.12 9.93 12.89 14.30 15.79 -24.53%
DPS 3.00 3.00 4.00 5.00 7.00 7.00 6.50 -40.19%
NAPS 1.51 1.46 1.46 1.44 1.44 1.42 1.43 3.68%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 130.78 126.07 139.20 141.59 137.64 139.88 136.58 -2.84%
EPS 10.25 9.05 9.11 9.93 12.88 14.27 15.78 -24.93%
DPS 2.98 2.98 3.99 4.99 6.99 6.99 6.50 -40.45%
NAPS 1.4973 1.4477 1.4575 1.4392 1.4392 1.4166 1.4292 3.14%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.765 0.635 0.515 0.98 0.99 1.08 1.17 -
P/RPS 0.58 0.50 0.37 0.69 0.72 0.77 0.86 -23.04%
P/EPS 7.40 6.96 5.65 9.87 7.68 7.55 7.41 -0.08%
EY 13.52 14.37 17.71 10.14 13.02 13.24 13.49 0.14%
DY 3.92 4.72 7.77 5.10 7.07 6.48 5.56 -20.73%
P/NAPS 0.51 0.43 0.35 0.68 0.69 0.76 0.82 -27.07%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 25/06/20 27/02/20 21/11/19 27/08/19 30/05/19 -
Price 0.805 0.62 0.62 0.90 1.01 1.04 1.19 -
P/RPS 0.61 0.49 0.44 0.64 0.73 0.74 0.87 -21.02%
P/EPS 7.78 6.80 6.80 9.06 7.84 7.27 7.54 2.10%
EY 12.85 14.71 14.71 11.04 12.76 13.75 13.26 -2.06%
DY 3.73 4.84 6.45 5.56 6.93 6.73 5.46 -22.37%
P/NAPS 0.53 0.42 0.42 0.62 0.70 0.73 0.83 -25.78%

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