[YOCB] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 6.49%
YoY- 2.4%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 219,148 212,511 205,940 201,827 193,490 192,528 188,589 10.49%
PBT 37,366 35,233 32,795 31,135 29,260 29,325 30,265 15.04%
Tax -9,138 -8,618 -7,774 -7,334 -6,909 -7,054 -7,520 13.83%
NP 28,228 26,615 25,021 23,801 22,351 22,271 22,745 15.44%
-
NP to SH 28,228 26,615 25,021 23,801 22,351 22,271 22,745 15.44%
-
Tax Rate 24.46% 24.46% 23.70% 23.56% 23.61% 24.05% 24.85% -
Total Cost 190,920 185,896 180,919 178,026 171,139 170,257 165,844 9.81%
-
Net Worth 223,880 219,083 212,782 210,432 201,988 200,149 195,911 9.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,594 11,194 11,194 12,793 12,793 11,194 11,194 -9.74%
Div Payout % 33.99% 42.06% 44.74% 53.75% 57.24% 50.26% 49.22% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 223,880 219,083 212,782 210,432 201,988 200,149 195,911 9.27%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.88% 12.52% 12.15% 11.79% 11.55% 11.57% 12.06% -
ROE 12.61% 12.15% 11.76% 11.31% 11.07% 11.13% 11.61% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 137.04 132.89 128.78 126.21 121.00 120.39 117.93 10.50%
EPS 17.65 16.64 15.65 14.88 13.98 13.93 14.22 15.44%
DPS 6.00 7.00 7.00 8.00 8.00 7.00 7.00 -9.74%
NAPS 1.40 1.37 1.3306 1.3159 1.2631 1.2516 1.2251 9.27%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 137.97 133.79 129.65 127.06 121.81 121.21 118.73 10.50%
EPS 17.77 16.76 15.75 14.98 14.07 14.02 14.32 15.43%
DPS 6.04 7.05 7.05 8.05 8.05 7.05 7.05 -9.76%
NAPS 1.4095 1.3793 1.3396 1.3248 1.2716 1.2601 1.2334 9.27%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.99 1.08 1.19 1.05 1.20 1.31 1.35 -
P/RPS 0.72 0.81 0.92 0.83 0.99 1.09 1.14 -26.32%
P/EPS 5.61 6.49 7.61 7.05 8.59 9.41 9.49 -29.49%
EY 17.83 15.41 13.15 14.17 11.65 10.63 10.54 41.83%
DY 6.06 6.48 5.88 7.62 6.67 5.34 5.19 10.85%
P/NAPS 0.71 0.79 0.89 0.80 0.95 1.05 1.10 -25.25%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 28/08/18 24/05/18 27/02/18 23/11/17 22/08/17 -
Price 1.06 1.02 1.20 1.11 1.04 1.21 1.49 -
P/RPS 0.77 0.77 0.93 0.88 0.86 1.01 1.26 -27.92%
P/EPS 6.01 6.13 7.67 7.46 7.44 8.69 10.48 -30.90%
EY 16.65 16.32 13.04 13.41 13.44 11.51 9.55 44.71%
DY 5.66 6.86 5.83 7.21 7.69 5.79 4.70 13.15%
P/NAPS 0.76 0.74 0.90 0.84 0.82 0.97 1.22 -26.99%

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