[YOCB] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -33.82%
YoY- -36.53%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 196,796 181,040 169,196 175,632 185,916 167,812 144,320 5.29%
PBT 22,440 26,200 24,184 18,396 28,496 27,928 26,416 -2.67%
Tax -4,912 -6,776 -5,028 -5,128 -7,592 -7,600 -6,612 -4.82%
NP 17,528 19,424 19,156 13,268 20,904 20,328 19,804 -2.01%
-
NP to SH 17,528 19,424 19,156 13,268 20,904 20,328 19,804 -2.01%
-
Tax Rate 21.89% 25.86% 20.79% 27.88% 26.64% 27.21% 25.03% -
Total Cost 179,268 161,616 150,040 162,364 165,012 147,484 124,516 6.25%
-
Net Worth 200,149 184,208 17,011,360 15,652,394 144,394 129,415 115,371 9.60%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 12,785 9,588 9,590 -
Div Payout % - - - - 61.16% 47.17% 48.43% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 200,149 184,208 17,011,360 15,652,394 144,394 129,415 115,371 9.60%
NOSH 160,000 159,736 160,167 160,241 159,816 159,811 119,878 4.92%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.91% 10.73% 11.32% 7.55% 11.24% 12.11% 13.72% -
ROE 8.76% 10.54% 0.11% 0.08% 14.48% 15.71% 17.17% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 123.06 113.34 105.64 109.60 116.33 105.01 120.39 0.36%
EPS 10.96 12.16 11.96 8.28 13.08 12.72 16.52 -6.60%
DPS 0.00 0.00 0.00 0.00 8.00 6.00 8.00 -
NAPS 1.2516 1.1532 106.21 97.68 0.9035 0.8098 0.9624 4.47%
Adjusted Per Share Value based on latest NOSH - 160,241
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 123.00 113.15 105.75 109.77 116.20 104.88 90.20 5.30%
EPS 10.96 12.14 11.97 8.29 13.07 12.71 12.38 -2.00%
DPS 0.00 0.00 0.00 0.00 7.99 5.99 5.99 -
NAPS 1.2509 1.1513 106.321 97.8275 0.9025 0.8088 0.7211 9.60%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.31 1.14 0.94 1.02 0.695 0.56 0.63 -
P/RPS 1.06 1.01 0.89 0.93 0.60 0.53 0.52 12.59%
P/EPS 11.95 9.38 7.86 12.32 5.31 4.40 3.81 20.96%
EY 8.37 10.67 12.72 8.12 18.82 22.71 26.22 -17.31%
DY 0.00 0.00 0.00 0.00 11.51 10.71 12.70 -
P/NAPS 1.05 0.99 0.01 0.01 0.77 0.69 0.65 8.31%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 29/11/16 26/11/15 26/11/14 27/11/13 29/11/12 29/11/11 -
Price 1.21 1.20 0.995 1.05 0.875 0.53 0.58 -
P/RPS 0.98 1.06 0.94 0.96 0.75 0.50 0.48 12.62%
P/EPS 11.04 9.87 8.32 12.68 6.69 4.17 3.51 21.02%
EY 9.06 10.13 12.02 7.89 14.95 24.00 28.48 -17.36%
DY 0.00 0.00 0.00 0.00 9.14 11.32 13.79 -
P/NAPS 0.97 1.04 0.01 0.01 0.97 0.65 0.60 8.32%

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