[YOCB] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 5.52%
YoY- 7.91%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 187,282 188,242 194,290 184,196 154,662 139,616 132,972 5.87%
PBT 27,712 27,136 33,882 29,202 26,724 25,022 21,390 4.40%
Tax -6,918 -7,320 -8,454 -7,752 -6,846 -7,562 -6,258 1.68%
NP 20,794 19,816 25,428 21,450 19,878 17,460 15,132 5.43%
-
NP to SH 20,794 19,816 24,348 21,450 19,878 17,460 15,132 5.43%
-
Tax Rate 24.96% 26.98% 24.95% 26.55% 25.62% 30.22% 29.26% -
Total Cost 166,488 168,426 168,862 162,746 134,784 122,156 117,840 5.92%
-
Net Worth 172,302 15,969,646 148,295 132,877 117,152 98,032 5,559,886 -43.94%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,398 6,402 6,398 4,802 - - 4,494 6.06%
Div Payout % 30.77% 32.31% 26.28% 22.39% - - 29.70% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 172,302 15,969,646 148,295 132,877 117,152 98,032 5,559,886 -43.94%
NOSH 159,953 160,064 159,973 160,074 160,000 119,917 74,910 13.47%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.10% 10.53% 13.09% 11.65% 12.85% 12.51% 11.38% -
ROE 12.07% 0.12% 16.42% 16.14% 16.97% 17.81% 0.27% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 117.09 117.60 121.45 115.07 96.66 116.43 177.51 -6.69%
EPS 13.00 12.38 15.22 13.40 12.42 14.56 20.20 -7.07%
DPS 4.00 4.00 4.00 3.00 0.00 0.00 6.00 -6.53%
NAPS 1.0772 99.77 0.927 0.8301 0.7322 0.8175 74.22 -50.59%
Adjusted Per Share Value based on latest NOSH - 159,886
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 117.05 117.65 121.43 115.12 96.66 87.26 83.11 5.87%
EPS 13.00 12.39 15.22 13.41 12.42 10.91 9.46 5.43%
DPS 4.00 4.00 4.00 3.00 0.00 0.00 2.81 6.05%
NAPS 1.0769 99.8103 0.9268 0.8305 0.7322 0.6127 34.7493 -43.94%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.05 0.85 0.95 0.53 0.62 0.90 0.83 -
P/RPS 0.90 0.72 0.78 0.46 0.64 0.77 0.47 11.43%
P/EPS 8.08 6.87 6.24 3.96 4.99 6.18 4.11 11.91%
EY 12.38 14.56 16.02 25.28 20.04 16.18 24.34 -10.65%
DY 3.81 4.71 4.21 5.66 0.00 0.00 7.23 -10.12%
P/NAPS 0.97 0.01 1.02 0.64 0.85 1.10 0.01 114.27%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 11/02/15 27/02/14 27/02/13 24/02/12 24/02/11 23/02/10 -
Price 0.94 0.90 0.975 0.55 0.60 0.64 0.88 -
P/RPS 0.80 0.77 0.80 0.48 0.62 0.55 0.50 8.14%
P/EPS 7.23 7.27 6.41 4.10 4.83 4.40 4.36 8.79%
EY 13.83 13.76 15.61 24.36 20.71 22.75 22.95 -8.09%
DY 4.26 4.44 4.10 5.45 0.00 0.00 6.82 -7.54%
P/NAPS 0.87 0.01 1.05 0.66 0.82 0.78 0.01 110.42%

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