[YOCB] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -3.68%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 168,680 159,786 153,913 149,711 148,525 145,548 141,002 12.63%
PBT 24,721 23,857 23,479 25,447 26,158 26,994 25,309 -1.54%
Tax -6,658 -6,452 -6,205 -6,656 -6,649 -7,309 -7,007 -3.33%
NP 18,063 17,405 17,274 18,791 19,509 19,685 18,302 -0.86%
-
NP to SH 18,063 17,405 17,274 18,791 19,509 19,685 18,302 -0.86%
-
Tax Rate 26.93% 27.04% 26.43% 26.16% 25.42% 27.08% 27.69% -
Total Cost 150,617 142,381 136,639 130,920 129,016 125,863 122,700 14.57%
-
Net Worth 132,721 129,415 124,333 121,423 117,011 0 110,508 12.92%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,397 2,397 2,397 2,397 2,397 2,397 - -
Div Payout % 13.27% 13.77% 13.88% 12.76% 12.29% 12.18% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 132,721 129,415 124,333 121,423 117,011 0 110,508 12.92%
NOSH 159,886 159,811 159,791 159,999 160,000 119,878 120,105 20.90%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.71% 10.89% 11.22% 12.55% 13.14% 13.52% 12.98% -
ROE 13.61% 13.45% 13.89% 15.48% 16.67% 0.00% 16.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 105.50 99.98 96.32 93.57 92.94 121.41 117.40 -6.84%
EPS 11.30 10.89 10.81 11.74 12.21 16.42 15.24 -18.00%
DPS 1.50 1.50 1.50 1.50 1.50 2.00 0.00 -
NAPS 0.8301 0.8098 0.7781 0.7589 0.7322 0.00 0.9201 -6.60%
Adjusted Per Share Value based on latest NOSH - 159,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 106.19 100.59 96.90 94.25 93.51 91.63 88.77 12.62%
EPS 11.37 10.96 10.87 11.83 12.28 12.39 11.52 -0.86%
DPS 1.51 1.51 1.51 1.51 1.51 1.51 0.00 -
NAPS 0.8356 0.8147 0.7828 0.7644 0.7367 0.00 0.6957 12.93%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.53 0.56 0.59 0.59 0.62 0.63 0.63 -
P/RPS 0.50 0.56 0.61 0.63 0.67 0.52 0.54 -4.97%
P/EPS 4.69 5.14 5.46 5.02 5.08 3.84 4.13 8.80%
EY 21.32 19.45 18.32 19.91 19.69 26.06 24.19 -8.03%
DY 2.83 2.68 2.54 2.54 2.42 3.17 0.00 -
P/NAPS 0.64 0.69 0.76 0.78 0.85 0.00 0.68 -3.94%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 24/05/12 24/02/12 29/11/11 26/08/11 -
Price 0.55 0.53 0.55 0.56 0.60 0.58 0.62 -
P/RPS 0.52 0.53 0.57 0.60 0.65 0.48 0.53 -1.25%
P/EPS 4.87 4.87 5.09 4.77 4.91 3.53 4.07 12.64%
EY 20.54 20.55 19.66 20.97 20.35 28.31 24.58 -11.23%
DY 2.73 2.83 2.73 2.68 2.50 3.45 0.00 -
P/NAPS 0.66 0.65 0.71 0.74 0.82 0.00 0.67 -0.99%

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