[YOCB] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -16.75%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 188,588 191,129 185,322 197,882 178,607 153,913 141,002 4.96%
PBT 30,267 27,312 25,151 27,211 27,680 23,484 25,309 3.02%
Tax -7,520 -6,414 -6,595 -7,164 -7,227 -6,205 -7,007 1.18%
NP 22,747 20,898 18,556 20,047 20,453 17,279 18,302 3.68%
-
NP to SH 22,747 20,898 18,556 20,047 20,453 17,279 18,302 3.68%
-
Tax Rate 24.85% 23.48% 26.22% 26.33% 26.11% 26.42% 27.69% -
Total Cost 165,841 170,231 166,766 177,835 158,154 136,634 122,700 5.14%
-
Net Worth 195,911 179,567 165,181 152,984 139,343 124,488 110,381 10.02%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 7,995 6,397 6,402 6,399 5,600 3,199 - -
Div Payout % 35.15% 30.61% 34.50% 31.92% 27.38% 18.52% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 195,911 179,567 165,181 152,984 139,343 124,488 110,381 10.02%
NOSH 160,000 159,928 160,060 159,992 160,000 159,990 119,967 4.91%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.06% 10.93% 10.01% 10.13% 11.45% 11.23% 12.98% -
ROE 11.61% 11.64% 11.23% 13.10% 14.68% 13.88% 16.58% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 117.93 119.51 115.78 123.68 111.63 96.20 117.53 0.05%
EPS 14.22 13.07 11.60 12.53 12.78 10.80 11.44 3.68%
DPS 5.00 4.00 4.00 4.00 3.50 2.00 0.00 -
NAPS 1.2251 1.1228 1.032 0.9562 0.8709 0.7781 0.9201 4.88%
Adjusted Per Share Value based on latest NOSH - 160,241
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 118.73 120.33 116.67 124.58 112.44 96.90 88.77 4.96%
EPS 14.32 13.16 11.68 12.62 12.88 10.88 11.52 3.68%
DPS 5.03 4.03 4.03 4.03 3.53 2.01 0.00 -
NAPS 1.2334 1.1305 1.0399 0.9631 0.8773 0.7837 0.6949 10.02%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.35 1.24 1.00 1.23 0.65 0.59 0.63 -
P/RPS 1.14 1.04 0.86 0.99 0.58 0.61 0.54 13.24%
P/EPS 9.49 9.49 8.63 9.82 5.08 5.46 4.13 14.85%
EY 10.54 10.54 11.59 10.19 19.67 18.31 24.22 -12.93%
DY 3.70 3.23 4.00 3.25 5.38 3.39 0.00 -
P/NAPS 1.10 1.10 0.97 1.29 0.75 0.76 0.68 8.33%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 25/08/16 27/08/15 27/08/14 28/08/13 30/08/12 26/08/11 -
Price 1.49 1.11 0.865 1.19 0.62 0.55 0.62 -
P/RPS 1.26 0.93 0.75 0.96 0.56 0.57 0.53 15.51%
P/EPS 10.47 8.49 7.46 9.50 4.85 5.09 4.06 17.08%
EY 9.55 11.77 13.40 10.53 20.62 19.64 24.61 -14.58%
DY 3.36 3.60 4.62 3.36 5.65 3.64 0.00 -
P/NAPS 1.22 0.99 0.84 1.24 0.71 0.71 0.67 10.49%

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