[YOCB] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock

[YOCB] YOONG ONN CORPORATION BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- -3.64%

YoY- 10.0%

Quarter Report

YOCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	205,659	201,714	223,814	205,941	188,588	191,129	185,322	1.74%
YoY %	1.96%	-9.87%	8.68%	9.20%	-1.33%	3.13%	-	-
Horiz. %	110.97%	108.85%	120.77%	111.13%	101.76%	103.13%	100.00%	-
PBT	30,555	19,159	30,466	32,795	30,267	27,312	25,151	3.29%
YoY %	59.48%	-37.11%	-7.10%	8.35%	10.82%	8.59%	-	-
Horiz. %	121.49%	76.18%	121.13%	130.39%	120.34%	108.59%	100.00%	-
Tax	-7,438	-4,684	-7,638	-7,773	-7,520	-6,414	-6,595	2.02%
YoY %	-58.80%	38.68%	1.74%	-3.36%	-17.24%	2.74%	-	-
Horiz. %	112.78%	71.02%	115.82%	117.86%	114.03%	97.26%	100.00%	-
NP	23,117	14,475	22,828	25,022	22,747	20,898	18,556	3.72%
YoY %	59.70%	-36.59%	-8.77%	10.00%	8.85%	12.62%	-	-
Horiz. %	124.58%	78.01%	123.02%	134.85%	122.59%	112.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,117	14,475	22,828	25,022	22,747	20,898	18,556	3.72%
YoY %	59.70%	-36.59%	-8.77%	10.00%	8.85%	12.62%	-	-
Horiz. %	124.58%	78.01%	123.02%	134.85%	122.59%	112.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.34%	24.45%	25.07%	23.70%	24.85%	23.48%	26.22%	-
YoY %	-0.45%	-2.47%	5.78%	-4.63%	5.83%	-10.45%	-	-
Horiz. %	92.83%	93.25%	95.61%	90.39%	94.77%	89.55%	100.00%	-
Total Cost	182,542	187,239	200,986	180,919	165,841	170,231	166,766	1.51%
YoY %	-2.51%	-6.84%	11.09%	9.09%	-2.58%	2.08%	-	-
Horiz. %	109.46%	112.28%	120.52%	108.49%	99.45%	102.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	250,671	231,633	226,653	212,782	195,911	179,567	165,181	7.19%
YoY %	8.22%	2.20%	6.52%	8.61%	9.10%	8.71%	-	-
Horiz. %	151.76%	140.23%	137.21%	128.82%	118.60%	108.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	6,346	8,725	7,182	7,995	7,995	6,397	6,402	-0.14%
YoY %	-27.27%	21.48%	-10.17%	0.00%	24.98%	-0.08%	-	-
Horiz. %	99.13%	136.29%	112.18%	124.88%	124.88%	99.92%	100.00%	-
Div Payout %	27.45%	60.28%	31.46%	31.95%	35.15%	30.61%	34.50%	-
YoY %	-54.46%	91.61%	-1.53%	-9.10%	14.83%	-11.28%	-	-
Horiz. %	79.57%	174.72%	91.19%	92.61%	101.88%	88.72%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	250,671	231,633	226,653	212,782	195,911	179,567	165,181	7.19%
YoY %	8.22%	2.20%	6.52%	8.61%	9.10%	8.71%	-	-
Horiz. %	151.76%	140.23%	137.21%	128.82%	118.60%	108.71%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	159,928	160,060	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.05%	-0.08%	-	-
Horiz. %	99.96%	99.96%	99.96%	99.96%	99.96%	99.92%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	11.24%	7.18%	10.20%	12.15%	12.06%	10.93%	10.01%	-
YoY %	56.55%	-29.61%	-16.05%	0.75%	10.34%	9.19%	-	-
Horiz. %	112.29%	71.73%	101.90%	121.38%	120.48%	109.19%	100.00%	-
ROE	9.22%	6.25%	10.07%	11.76%	11.61%	11.64%	11.23%	-
YoY %	47.52%	-37.93%	-14.37%	1.29%	-0.26%	3.65%	-	-
Horiz. %	82.10%	55.65%	89.67%	104.72%	103.38%	103.65%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	129.63	127.14	140.22	128.78	117.93	119.51	115.78	1.89%
YoY %	1.96%	-9.33%	8.88%	9.20%	-1.32%	3.22%	-	-
Horiz. %	111.96%	109.81%	121.11%	111.23%	101.86%	103.22%	100.00%	-
EPS	14.57	9.07	14.28	15.65	14.22	13.07	11.60	3.86%
YoY %	60.64%	-36.48%	-8.75%	10.06%	8.80%	12.67%	-	-
Horiz. %	125.60%	78.19%	123.10%	134.91%	122.59%	112.67%	100.00%	-
DPS	4.00	5.50	4.50	5.00	5.00	4.00	4.00	0.00%
YoY %	-27.27%	22.22%	-10.00%	0.00%	25.00%	0.00%	-	-
Horiz. %	100.00%	137.50%	112.50%	125.00%	125.00%	100.00%	100.00%	-
NAPS	1.58	1.46	1.42	1.3306	1.2251	1.1228	1.032	7.34%
YoY %	8.22%	2.82%	6.72%	8.61%	9.11%	8.80%	-	-
Horiz. %	153.10%	141.47%	137.60%	128.93%	118.71%	108.80%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	128.54	126.07	139.88	128.71	117.87	119.46	115.83	1.74%
YoY %	1.96%	-9.87%	8.68%	9.20%	-1.33%	3.13%	-	-
Horiz. %	110.97%	108.84%	120.76%	111.12%	101.76%	103.13%	100.00%	-
EPS	14.45	9.05	14.27	15.64	14.22	13.06	11.60	3.72%
YoY %	59.67%	-36.58%	-8.76%	9.99%	8.88%	12.59%	-	-
Horiz. %	124.57%	78.02%	123.02%	134.83%	122.59%	112.59%	100.00%	-
DPS	3.97	5.45	4.49	5.00	5.00	4.00	4.00	-0.12%
YoY %	-27.16%	21.38%	-10.20%	0.00%	25.00%	0.00%	-	-
Horiz. %	99.25%	136.25%	112.25%	125.00%	125.00%	100.00%	100.00%	-
NAPS	1.5667	1.4477	1.4166	1.3299	1.2244	1.1223	1.0324	7.19%
YoY %	8.22%	2.20%	6.52%	8.62%	9.10%	8.71%	-	-
Horiz. %	151.75%	140.23%	137.21%	128.82%	118.60%	108.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.98	0.635	1.08	1.19	1.35	1.24	1.00	-
P/RPS	0.76	0.50	0.77	0.92	1.14	1.04	0.86	-2.03%
YoY %	52.00%	-35.06%	-16.30%	-19.30%	9.62%	20.93%	-	-
Horiz. %	88.37%	58.14%	89.53%	106.98%	132.56%	120.93%	100.00%	-
P/EPS	6.73	6.96	7.55	7.61	9.49	9.49	8.63	-4.05%
YoY %	-3.30%	-7.81%	-0.79%	-19.81%	0.00%	9.97%	-	-
Horiz. %	77.98%	80.65%	87.49%	88.18%	109.97%	109.97%	100.00%	-
EY	14.87	14.37	13.24	13.15	10.54	10.54	11.59	4.23%
YoY %	3.48%	8.53%	0.68%	24.76%	0.00%	-9.06%	-	-
Horiz. %	128.30%	123.99%	114.24%	113.46%	90.94%	90.94%	100.00%	-
DY	4.08	8.66	4.17	4.20	3.70	3.23	4.00	0.33%
YoY %	-52.89%	107.67%	-0.71%	13.51%	14.55%	-19.25%	-	-
Horiz. %	102.00%	216.50%	104.25%	105.00%	92.50%	80.75%	100.00%	-
P/NAPS	0.62	0.43	0.76	0.89	1.10	1.10	0.97	-7.18%
YoY %	44.19%	-43.42%	-14.61%	-19.09%	0.00%	13.40%	-	-
Horiz. %	63.92%	44.33%	78.35%	91.75%	113.40%	113.40%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	14/09/21	27/08/20	27/08/19	28/08/18	22/08/17	25/08/16	27/08/15	-
Price	1.05	0.62	1.04	1.20	1.49	1.11	0.865	-
P/RPS	0.81	0.49	0.74	0.93	1.26	0.93	0.75	1.28%
YoY %	65.31%	-33.78%	-20.43%	-26.19%	35.48%	24.00%	-	-
Horiz. %	108.00%	65.33%	98.67%	124.00%	168.00%	124.00%	100.00%	-
P/EPS	7.21	6.80	7.27	7.67	10.47	8.49	7.46	-0.56%
YoY %	6.03%	-6.46%	-5.22%	-26.74%	23.32%	13.81%	-	-
Horiz. %	96.65%	91.15%	97.45%	102.82%	140.35%	113.81%	100.00%	-
EY	13.88	14.72	13.75	13.04	9.55	11.77	13.40	0.58%
YoY %	-5.71%	7.05%	5.44%	36.54%	-18.86%	-12.16%	-	-
Horiz. %	103.58%	109.85%	102.61%	97.31%	71.27%	87.84%	100.00%	-
DY	3.81	8.87	4.33	4.17	3.36	3.60	4.62	-3.15%
YoY %	-57.05%	104.85%	3.84%	24.11%	-6.67%	-22.08%	-	-
Horiz. %	82.47%	191.99%	93.72%	90.26%	72.73%	77.92%	100.00%	-
P/NAPS	0.66	0.42	0.73	0.90	1.22	0.99	0.84	-3.93%
YoY %	57.14%	-42.47%	-18.89%	-26.23%	23.23%	17.86%	-	-
Horiz. %	78.57%	50.00%	86.90%	107.14%	145.24%	117.86%	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