[YOCB] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 8.55%
YoY- 4.94%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 228,500 202,084 192,280 187,282 188,242 194,290 184,196 3.65%
PBT 37,902 28,758 30,770 27,712 27,136 33,882 29,202 4.43%
Tax -9,436 -6,708 -7,930 -6,918 -7,320 -8,454 -7,752 3.32%
NP 28,466 22,050 22,840 20,794 19,816 25,428 21,450 4.82%
-
NP to SH 28,466 22,050 22,840 20,794 19,816 24,348 21,450 4.82%
-
Tax Rate 24.90% 23.33% 25.77% 24.96% 26.98% 24.95% 26.55% -
Total Cost 200,034 180,034 169,440 166,488 168,426 168,862 162,746 3.49%
-
Net Worth 223,880 201,988 187,788 172,302 15,969,646 148,295 132,877 9.07%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 6,396 9,594 6,396 6,398 6,402 6,398 4,802 4.89%
Div Payout % 22.47% 43.51% 28.01% 30.77% 32.31% 26.28% 22.39% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 223,880 201,988 187,788 172,302 15,969,646 148,295 132,877 9.07%
NOSH 160,000 160,000 160,000 159,953 160,064 159,973 160,074 -0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.46% 10.91% 11.88% 11.10% 10.53% 13.09% 11.65% -
ROE 12.71% 10.92% 12.16% 12.07% 0.12% 16.42% 16.14% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 142.89 126.37 120.24 117.09 117.60 121.45 115.07 3.67%
EPS 17.80 13.78 14.28 13.00 12.38 15.22 13.40 4.84%
DPS 4.00 6.00 4.00 4.00 4.00 4.00 3.00 4.90%
NAPS 1.40 1.2631 1.1743 1.0772 99.77 0.927 0.8301 9.09%
Adjusted Per Share Value based on latest NOSH - 159,772
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 143.85 127.22 121.05 117.90 118.51 122.32 115.96 3.65%
EPS 17.92 13.88 14.38 13.09 12.48 15.33 13.50 4.83%
DPS 4.03 6.04 4.03 4.03 4.03 4.03 3.02 4.92%
NAPS 1.4095 1.2716 1.1822 1.0847 100.5383 0.9336 0.8365 9.08%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.99 1.20 1.09 1.05 0.85 0.95 0.53 -
P/RPS 0.69 0.95 0.91 0.90 0.72 0.78 0.46 6.98%
P/EPS 5.56 8.70 7.63 8.08 6.87 6.24 3.96 5.81%
EY 17.98 11.49 13.10 12.38 14.56 16.02 25.28 -5.51%
DY 4.04 5.00 3.67 3.81 4.71 4.21 5.66 -5.46%
P/NAPS 0.71 0.95 0.93 0.97 0.01 1.02 0.64 1.74%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 23/02/17 25/02/16 11/02/15 27/02/14 27/02/13 -
Price 1.06 1.04 1.11 0.94 0.90 0.975 0.55 -
P/RPS 0.74 0.82 0.92 0.80 0.77 0.80 0.48 7.47%
P/EPS 5.95 7.54 7.77 7.23 7.27 6.41 4.10 6.40%
EY 16.79 13.26 12.87 13.83 13.76 15.61 24.36 -6.01%
DY 3.77 5.77 3.60 4.26 4.44 4.10 5.45 -5.95%
P/NAPS 0.76 0.82 0.95 0.87 0.01 1.05 0.66 2.37%

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