[YOCB] QoQ TTM Result on 31-Mar-2017 [#3]

Stock

[YOCB] YOONG ONN CORPORATION BERHAD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Mar-2017 [#3]

Profit Trend

QoQ- 6.04%

YoY- 29.49%

Quarter Report

31.03.17 qtrly report.pdf

Latest QR

Upcoming QR

YOCB's Result

YOCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	193,490	192,528	188,589	187,539	193,629	194,090	191,129	0.81%
YoY %	0.50%	2.09%	0.56%	-3.15%	-0.24%	1.55%	-	-
Horiz. %	101.24%	100.73%	98.67%	98.12%	101.31%	101.55%	100.00%	-
PBT	29,260	29,325	30,265	30,132	28,842	27,817	27,313	4.68%
YoY %	-0.22%	-3.11%	0.44%	4.47%	3.68%	1.85%	-	-
Horiz. %	107.13%	107.37%	110.81%	110.32%	105.60%	101.85%	100.00%	-
Tax	-6,909	-7,054	-7,520	-6,889	-6,923	-6,853	-6,416	5.04%
YoY %	2.06%	6.20%	-9.16%	0.49%	-1.02%	-6.81%	-	-
Horiz. %	107.68%	109.94%	117.21%	107.37%	107.90%	106.81%	100.00%	-
NP	22,351	22,271	22,745	23,243	21,919	20,964	20,897	4.57%
YoY %	0.36%	-2.08%	-2.14%	6.04%	4.56%	0.32%	-	-
Horiz. %	106.96%	106.58%	108.84%	111.23%	104.89%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,351	22,271	22,745	23,243	21,919	20,964	20,897	4.57%
YoY %	0.36%	-2.08%	-2.14%	6.04%	4.56%	0.32%	-	-
Horiz. %	106.96%	106.58%	108.84%	111.23%	104.89%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.61%	24.05%	24.85%	22.86%	24.00%	24.64%	23.49%	-
YoY %	-1.83%	-3.22%	8.71%	-4.75%	-2.60%	4.90%	-	-
Horiz. %	100.51%	102.38%	105.79%	97.32%	102.17%	104.90%	100.00%	-
Total Cost	171,139	170,257	165,844	164,296	171,710	173,126	170,232	0.35%
YoY %	0.52%	2.66%	0.94%	-4.32%	-0.82%	1.70%	-	-
Horiz. %	100.53%	100.01%	97.42%	96.51%	100.87%	101.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,988	200,149	195,911	194,792	187,788	184,208	179,512	8.15%
YoY %	0.92%	2.16%	0.57%	3.73%	1.94%	2.62%	-	-
Horiz. %	112.52%	111.50%	109.14%	108.51%	104.61%	102.62%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	12,793	11,194	11,194	9,594	9,594	9,591	9,591	21.10%
YoY %	14.28%	0.00%	16.68%	0.00%	0.03%	0.00%	-	-
Horiz. %	133.39%	116.71%	116.71%	100.03%	100.03%	100.00%	100.00%	-
Div Payout %	57.24%	50.26%	49.22%	41.28%	43.77%	45.75%	45.90%	-
YoY %	13.89%	2.11%	19.23%	-5.69%	-4.33%	-0.33%	-	-
Horiz. %	124.71%	109.50%	107.23%	89.93%	95.36%	99.67%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	201,988	200,149	195,911	194,792	187,788	184,208	179,512	8.15%
YoY %	0.92%	2.16%	0.57%	3.73%	1.94%	2.62%	-	-
Horiz. %	112.52%	111.50%	109.14%	108.51%	104.61%	102.62%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	159,736	159,879	0.05%
YoY %	0.00%	0.00%	0.00%	0.00%	0.17%	-0.09%	-	-
Horiz. %	100.08%	100.08%	100.08%	100.08%	100.08%	99.91%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	11.55%	11.57%	12.06%	12.39%	11.32%	10.80%	10.93%	-
YoY %	-0.17%	-4.06%	-2.66%	9.45%	4.81%	-1.19%	-	-
Horiz. %	105.67%	105.86%	110.34%	113.36%	103.57%	98.81%	100.00%	-
ROE	11.07%	11.13%	11.61%	11.93%	11.67%	11.38%	11.64%	-
YoY %	-0.54%	-4.13%	-2.68%	2.23%	2.55%	-2.23%	-	-
Horiz. %	95.10%	95.62%	99.74%	102.49%	100.26%	97.77%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	121.00	120.39	117.93	117.27	121.08	121.51	119.55	0.80%
YoY %	0.51%	2.09%	0.56%	-3.15%	-0.35%	1.64%	-	-
Horiz. %	101.21%	100.70%	98.64%	98.09%	101.28%	101.64%	100.00%	-
EPS	13.98	13.93	14.22	14.53	13.71	13.12	13.07	4.57%
YoY %	0.36%	-2.04%	-2.13%	5.98%	4.50%	0.38%	-	-
Horiz. %	106.96%	106.58%	108.80%	111.17%	104.90%	100.38%	100.00%	-
DPS	8.00	7.00	7.00	6.00	6.00	6.00	6.00	21.07%
YoY %	14.29%	0.00%	16.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	116.67%	116.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.2631	1.2516	1.2251	1.2181	1.1743	1.1532	1.1228	8.14%
YoY %	0.92%	2.16%	0.57%	3.73%	1.83%	2.71%	-	-
Horiz. %	112.50%	111.47%	109.11%	108.49%	104.59%	102.71%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	120.93	120.33	117.87	117.21	121.02	121.31	119.46	0.81%
YoY %	0.50%	2.09%	0.56%	-3.15%	-0.24%	1.55%	-	-
Horiz. %	101.23%	100.73%	98.67%	98.12%	101.31%	101.55%	100.00%	-
EPS	13.97	13.92	14.22	14.53	13.70	13.10	13.06	4.58%
YoY %	0.36%	-2.11%	-2.13%	6.06%	4.58%	0.31%	-	-
Horiz. %	106.97%	106.58%	108.88%	111.26%	104.90%	100.31%	100.00%	-
DPS	8.00	7.00	7.00	6.00	6.00	5.99	5.99	21.21%
YoY %	14.29%	0.00%	16.67%	0.00%	0.17%	0.00%	-	-
Horiz. %	133.56%	116.86%	116.86%	100.17%	100.17%	100.00%	100.00%	-
NAPS	1.2624	1.2509	1.2244	1.2175	1.1737	1.1513	1.122	8.15%
YoY %	0.92%	2.16%	0.57%	3.73%	1.95%	2.61%	-	-
Horiz. %	112.51%	111.49%	109.13%	108.51%	104.61%	102.61%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.20	1.31	1.35	1.13	1.09	1.14	1.24	-
P/RPS	0.99	1.09	1.14	0.96	0.90	0.94	1.04	-3.22%
YoY %	-9.17%	-4.39%	18.75%	6.67%	-4.26%	-9.62%	-	-
Horiz. %	95.19%	104.81%	109.62%	92.31%	86.54%	90.38%	100.00%	-
P/EPS	8.59	9.41	9.49	7.77	7.95	8.69	9.49	-6.40%
YoY %	-8.71%	-0.84%	22.14%	-2.26%	-8.52%	-8.43%	-	-
Horiz. %	90.52%	99.16%	100.00%	81.88%	83.77%	91.57%	100.00%	-
EY	11.65	10.63	10.54	12.86	12.57	11.51	10.54	6.88%
YoY %	9.60%	0.85%	-18.04%	2.31%	9.21%	9.20%	-	-
Horiz. %	110.53%	100.85%	100.00%	122.01%	119.26%	109.20%	100.00%	-
DY	6.67	5.34	5.19	5.31	5.50	5.26	4.84	23.76%
YoY %	24.91%	2.89%	-2.26%	-3.45%	4.56%	8.68%	-	-
Horiz. %	137.81%	110.33%	107.23%	109.71%	113.64%	108.68%	100.00%	-
P/NAPS	0.95	1.05	1.10	0.93	0.93	0.99	1.10	-9.28%
YoY %	-9.52%	-4.55%	18.28%	0.00%	-6.06%	-10.00%	-	-
Horiz. %	86.36%	95.45%	100.00%	84.55%	84.55%	90.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	23/11/17	22/08/17	25/05/17	23/02/17	29/11/16	25/08/16	-
Price	1.04	1.21	1.49	1.26	1.11	1.20	1.11	-
P/RPS	0.86	1.01	1.26	1.07	0.92	0.99	0.93	-5.06%
YoY %	-14.85%	-19.84%	17.76%	16.30%	-7.07%	6.45%	-	-
Horiz. %	92.47%	108.60%	135.48%	115.05%	98.92%	106.45%	100.00%	-
P/EPS	7.44	8.69	10.48	8.67	8.10	9.14	8.49	-8.40%
YoY %	-14.38%	-17.08%	20.88%	7.04%	-11.38%	7.66%	-	-
Horiz. %	87.63%	102.36%	123.44%	102.12%	95.41%	107.66%	100.00%	-
EY	13.44	11.51	9.55	11.54	12.35	10.94	11.78	9.16%
YoY %	16.77%	20.52%	-17.24%	-6.56%	12.89%	-7.13%	-	-
Horiz. %	114.09%	97.71%	81.07%	97.96%	104.84%	92.87%	100.00%	-
DY	7.69	5.79	4.70	4.76	5.41	5.00	5.41	26.34%
YoY %	32.82%	23.19%	-1.26%	-12.01%	8.20%	-7.58%	-	-
Horiz. %	142.14%	107.02%	86.88%	87.99%	100.00%	92.42%	100.00%	-
P/NAPS	0.82	0.97	1.22	1.03	0.95	1.04	0.99	-11.77%
YoY %	-15.46%	-20.49%	18.45%	8.42%	-8.65%	5.05%	-	-
Horiz. %	82.83%	97.98%	123.23%	104.04%	95.96%	105.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos