[YOCB] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 1.22%
YoY- 14.22%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 194,904 195,356 197,927 184,946 183,653 183,132 178,606 5.97%
PBT 24,029 24,876 27,401 30,281 30,020 27,823 27,681 -8.97%
Tax -6,258 -6,748 -7,364 -8,111 -8,117 -7,225 -7,227 -9.12%
NP 17,771 18,128 20,037 22,170 21,903 20,598 20,454 -8.92%
-
NP to SH 17,771 18,128 20,037 22,170 21,903 20,598 20,454 -8.92%
-
Tax Rate 26.04% 27.13% 26.87% 26.79% 27.04% 25.97% 26.11% -
Total Cost 177,133 177,228 177,890 162,776 161,750 162,534 158,152 7.82%
-
Net Worth 15,963,199 15,652,394 153,223 138,384 148,426 144,394 139,058 2241.69%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,603 9,606 9,606 9,594 9,597 6,395 8,792 6.04%
Div Payout % 54.04% 52.99% 47.94% 43.28% 43.82% 31.05% 42.99% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 15,963,199 15,652,394 153,223 138,384 148,426 144,394 139,058 2241.69%
NOSH 160,000 160,241 160,241 159,945 160,115 159,816 159,672 0.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.12% 9.28% 10.12% 11.99% 11.93% 11.25% 11.45% -
ROE 0.11% 0.12% 13.08% 16.02% 14.76% 14.27% 14.71% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 121.81 121.91 123.52 115.63 114.70 114.59 111.86 5.82%
EPS 11.11 11.31 12.50 13.86 13.68 12.89 12.81 -9.03%
DPS 6.00 6.00 6.00 6.00 6.00 4.00 5.50 5.95%
NAPS 99.77 97.68 0.9562 0.8652 0.927 0.9035 0.8709 2238.49%
Adjusted Per Share Value based on latest NOSH - 159,945
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 122.70 122.99 124.61 116.43 115.62 115.29 112.44 5.97%
EPS 11.19 11.41 12.61 13.96 13.79 12.97 12.88 -8.92%
DPS 6.05 6.05 6.05 6.04 6.04 4.03 5.54 6.02%
NAPS 100.4977 98.541 0.9646 0.8712 0.9344 0.909 0.8755 2241.60%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.85 1.02 1.23 1.22 0.95 0.695 0.65 -
P/RPS 0.70 0.84 1.00 1.06 0.83 0.61 0.58 13.31%
P/EPS 7.65 9.02 9.84 8.80 6.94 5.39 5.07 31.45%
EY 13.07 11.09 10.17 11.36 14.40 18.54 19.71 -23.90%
DY 7.06 5.88 4.88 4.92 6.32 5.76 8.46 -11.33%
P/NAPS 0.01 0.01 1.29 1.41 1.02 0.77 0.75 -94.33%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 26/11/14 27/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.90 1.05 1.19 1.21 0.975 0.875 0.62 -
P/RPS 0.74 0.86 0.96 1.05 0.85 0.76 0.55 21.80%
P/EPS 8.10 9.28 9.52 8.73 7.13 6.79 4.84 40.82%
EY 12.34 10.77 10.51 11.46 14.03 14.73 20.66 -29.00%
DY 6.67 5.71 5.04 4.96 6.15 4.57 8.87 -17.26%
P/NAPS 0.01 0.01 1.24 1.40 1.05 0.97 0.71 -94.12%

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