[YOCB] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 7.46%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 183,653 183,132 178,606 176,591 168,680 159,786 153,913 12.46%
PBT 30,020 27,823 27,681 26,479 24,721 23,857 23,479 17.74%
Tax -8,117 -7,225 -7,227 -7,069 -6,658 -6,452 -6,205 19.55%
NP 21,903 20,598 20,454 19,410 18,063 17,405 17,274 17.09%
-
NP to SH 21,903 20,598 20,454 19,410 18,063 17,405 17,274 17.09%
-
Tax Rate 27.04% 25.97% 26.11% 26.70% 26.93% 27.04% 26.43% -
Total Cost 161,750 162,534 158,152 157,181 150,617 142,381 136,639 11.86%
-
Net Worth 148,426 144,394 139,058 138,505 132,721 129,415 124,333 12.49%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,597 6,395 8,792 5,598 2,397 2,397 2,397 151.50%
Div Payout % 43.82% 31.05% 42.99% 28.85% 13.27% 13.77% 13.88% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 148,426 144,394 139,058 138,505 132,721 129,415 124,333 12.49%
NOSH 160,115 159,816 159,672 160,085 159,886 159,811 159,791 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.93% 11.25% 11.45% 10.99% 10.71% 10.89% 11.22% -
ROE 14.76% 14.27% 14.71% 14.01% 13.61% 13.45% 13.89% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 114.70 114.59 111.86 110.31 105.50 99.98 96.32 12.31%
EPS 13.68 12.89 12.81 12.12 11.30 10.89 10.81 16.94%
DPS 6.00 4.00 5.50 3.50 1.50 1.50 1.50 151.34%
NAPS 0.927 0.9035 0.8709 0.8652 0.8301 0.8098 0.7781 12.34%
Adjusted Per Share Value based on latest NOSH - 160,085
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 114.78 114.46 111.63 110.37 105.43 99.87 96.20 12.45%
EPS 13.69 12.87 12.78 12.13 11.29 10.88 10.80 17.07%
DPS 6.00 4.00 5.50 3.50 1.50 1.50 1.50 151.34%
NAPS 0.9277 0.9025 0.8691 0.8657 0.8295 0.8088 0.7771 12.49%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.95 0.695 0.65 0.525 0.53 0.56 0.59 -
P/RPS 0.83 0.61 0.58 0.48 0.50 0.56 0.61 22.72%
P/EPS 6.94 5.39 5.07 4.33 4.69 5.14 5.46 17.28%
EY 14.40 18.54 19.71 23.09 21.32 19.45 18.32 -14.79%
DY 6.32 5.76 8.46 6.67 2.83 2.68 2.54 83.31%
P/NAPS 1.02 0.77 0.75 0.61 0.64 0.69 0.76 21.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.975 0.875 0.62 0.57 0.55 0.53 0.55 -
P/RPS 0.85 0.76 0.55 0.52 0.52 0.53 0.57 30.43%
P/EPS 7.13 6.79 4.84 4.70 4.87 4.87 5.09 25.11%
EY 14.03 14.73 20.66 21.27 20.54 20.55 19.66 -20.09%
DY 6.15 4.57 8.87 6.14 2.73 2.83 2.73 71.59%
P/NAPS 1.05 0.97 0.71 0.66 0.66 0.65 0.71 29.71%

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