[YOCB] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 19.08%
YoY- 29.1%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 188,514 229,320 233,956 228,500 202,084 192,280 187,282 0.10%
PBT 33,286 34,324 19,650 37,902 28,758 30,770 27,712 3.09%
Tax -8,320 -8,546 -5,066 -9,436 -6,708 -7,930 -6,918 3.12%
NP 24,966 25,778 14,584 28,466 22,050 22,840 20,794 3.09%
-
NP to SH 24,966 25,778 14,584 28,466 22,050 22,840 20,794 3.09%
-
Tax Rate 25.00% 24.90% 25.78% 24.90% 23.33% 25.77% 24.96% -
Total Cost 163,548 203,542 219,372 200,034 180,034 169,440 166,488 -0.29%
-
Net Worth 260,190 244,325 230,277 223,880 201,988 187,788 172,302 7.10%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 7,995 6,396 9,594 6,396 6,398 -
Div Payout % - - 54.83% 22.47% 43.51% 28.01% 30.77% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 260,190 244,325 230,277 223,880 201,988 187,788 172,302 7.10%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 159,953 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 13.24% 11.24% 6.23% 12.46% 10.91% 11.88% 11.10% -
ROE 9.60% 10.55% 6.33% 12.71% 10.92% 12.16% 12.07% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 118.82 144.54 146.30 142.89 126.37 120.24 117.09 0.24%
EPS 15.74 16.24 9.12 17.80 13.78 14.28 13.00 3.23%
DPS 0.00 0.00 5.00 4.00 6.00 4.00 4.00 -
NAPS 1.64 1.54 1.44 1.40 1.2631 1.1743 1.0772 7.24%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 118.68 144.37 147.29 143.85 127.22 121.05 117.90 0.10%
EPS 15.72 16.23 9.18 17.92 13.88 14.38 13.09 3.09%
DPS 0.00 0.00 5.03 4.03 6.04 4.03 4.03 -
NAPS 1.6381 1.5382 1.4497 1.4095 1.2716 1.1822 1.0847 7.10%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.04 0.88 0.98 0.99 1.20 1.09 1.05 -
P/RPS 0.88 0.61 0.67 0.69 0.95 0.91 0.90 -0.37%
P/EPS 6.61 5.42 10.75 5.56 8.70 7.63 8.08 -3.28%
EY 15.13 18.46 9.31 17.98 11.49 13.10 12.38 3.39%
DY 0.00 0.00 5.10 4.04 5.00 3.67 3.81 -
P/NAPS 0.63 0.57 0.68 0.71 0.95 0.93 0.97 -6.93%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 23/02/21 27/02/20 28/02/19 27/02/18 23/02/17 25/02/16 -
Price 0.99 0.94 0.90 1.06 1.04 1.11 0.94 -
P/RPS 0.83 0.65 0.62 0.74 0.82 0.92 0.80 0.61%
P/EPS 6.29 5.79 9.87 5.95 7.54 7.77 7.23 -2.29%
EY 15.90 17.29 10.13 16.79 13.26 12.87 13.83 2.34%
DY 0.00 0.00 5.56 3.77 5.77 3.60 4.26 -
P/NAPS 0.60 0.61 0.62 0.76 0.82 0.95 0.87 -5.99%

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