[YOCB] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 49.35%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 202,084 192,280 187,282 188,242 194,290 184,196 154,662 4.55%
PBT 28,758 30,770 27,712 27,136 33,882 29,202 26,724 1.22%
Tax -6,708 -7,930 -6,918 -7,320 -8,454 -7,752 -6,846 -0.33%
NP 22,050 22,840 20,794 19,816 25,428 21,450 19,878 1.74%
-
NP to SH 22,050 22,840 20,794 19,816 24,348 21,450 19,878 1.74%
-
Tax Rate 23.33% 25.77% 24.96% 26.98% 24.95% 26.55% 25.62% -
Total Cost 180,034 169,440 166,488 168,426 168,862 162,746 134,784 4.93%
-
Net Worth 201,988 187,788 172,302 15,969,646 148,295 132,877 117,152 9.49%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 9,594 6,396 6,398 6,402 6,398 4,802 - -
Div Payout % 43.51% 28.01% 30.77% 32.31% 26.28% 22.39% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 201,988 187,788 172,302 15,969,646 148,295 132,877 117,152 9.49%
NOSH 160,000 160,000 159,953 160,064 159,973 160,074 160,000 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.91% 11.88% 11.10% 10.53% 13.09% 11.65% 12.85% -
ROE 10.92% 12.16% 12.07% 0.12% 16.42% 16.14% 16.97% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 126.37 120.24 117.09 117.60 121.45 115.07 96.66 4.56%
EPS 13.78 14.28 13.00 12.38 15.22 13.40 12.42 1.74%
DPS 6.00 4.00 4.00 4.00 4.00 3.00 0.00 -
NAPS 1.2631 1.1743 1.0772 99.77 0.927 0.8301 0.7322 9.50%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 126.30 120.18 117.05 117.65 121.43 115.12 96.66 4.55%
EPS 13.78 14.28 13.00 12.39 15.22 13.41 12.42 1.74%
DPS 6.00 4.00 4.00 4.00 4.00 3.00 0.00 -
NAPS 1.2624 1.1737 1.0769 99.8103 0.9268 0.8305 0.7322 9.49%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.20 1.09 1.05 0.85 0.95 0.53 0.62 -
P/RPS 0.95 0.91 0.90 0.72 0.78 0.46 0.64 6.79%
P/EPS 8.70 7.63 8.08 6.87 6.24 3.96 4.99 9.69%
EY 11.49 13.10 12.38 14.56 16.02 25.28 20.04 -8.84%
DY 5.00 3.67 3.81 4.71 4.21 5.66 0.00 -
P/NAPS 0.95 0.93 0.97 0.01 1.02 0.64 0.85 1.86%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 25/02/16 11/02/15 27/02/14 27/02/13 24/02/12 -
Price 1.04 1.11 0.94 0.90 0.975 0.55 0.60 -
P/RPS 0.82 0.92 0.80 0.77 0.80 0.48 0.62 4.76%
P/EPS 7.54 7.77 7.23 7.27 6.41 4.10 4.83 7.69%
EY 13.26 12.87 13.83 13.76 15.61 24.36 20.71 -7.15%
DY 5.77 3.60 4.26 4.44 4.10 5.45 0.00 -
P/NAPS 0.82 0.95 0.87 0.01 1.05 0.66 0.82 0.00%

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
Post a Comment