[YOCB] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 1.59%
YoY- 15.0%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 194,758 196,038 192,460 184,008 153,769 142,157 131,314 6.78%
PBT 29,389 30,072 33,048 29,580 25,584 25,396 21,625 5.24%
Tax -7,957 -7,830 -8,968 -7,789 -6,636 -7,104 -5,322 6.92%
NP 21,432 22,241 24,080 21,790 18,948 18,292 16,302 4.66%
-
NP to SH 21,432 22,241 24,080 21,790 18,948 18,292 16,302 4.66%
-
Tax Rate 27.07% 26.04% 27.14% 26.33% 25.94% 27.97% 24.61% -
Total Cost 173,326 173,797 168,380 162,217 134,821 123,865 115,012 7.06%
-
Net Worth 177,949 166,330 138,401 138,491 121,449 103,114 67,279 17.58%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 8,530 8,529 8,531 7,469 4,267 - 5,980 6.09%
Div Payout % 39.80% 38.35% 35.43% 34.28% 22.52% - 36.68% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 177,949 166,330 138,401 138,491 121,449 103,114 67,279 17.58%
NOSH 159,940 159,932 159,964 160,068 160,033 120,026 89,706 10.10%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.00% 11.35% 12.51% 11.84% 12.32% 12.87% 12.41% -
ROE 12.04% 13.37% 17.40% 15.73% 15.60% 17.74% 24.23% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 121.77 122.58 120.31 114.96 96.09 118.44 146.38 -3.01%
EPS 13.40 13.91 15.05 13.61 11.84 15.24 18.17 -4.94%
DPS 5.33 5.33 5.33 4.67 2.67 0.00 6.67 -3.66%
NAPS 1.1126 1.04 0.8652 0.8652 0.7589 0.8591 0.75 6.78%
Adjusted Per Share Value based on latest NOSH - 160,085
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 122.61 123.42 121.16 115.84 96.81 89.50 82.67 6.78%
EPS 13.49 14.00 15.16 13.72 11.93 11.52 10.26 4.66%
DPS 5.37 5.37 5.37 4.70 2.69 0.00 3.77 6.06%
NAPS 1.1203 1.0471 0.8713 0.8719 0.7646 0.6492 0.4236 17.57%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 0.88 1.22 0.525 0.59 0.65 0.86 -
P/RPS 0.75 0.72 1.01 0.46 0.61 0.55 0.59 4.07%
P/EPS 6.79 6.33 8.10 3.86 4.98 4.27 4.73 6.20%
EY 14.73 15.80 12.34 25.93 20.07 23.45 21.13 -5.83%
DY 5.86 6.06 4.37 8.89 4.52 0.00 7.75 -4.54%
P/NAPS 0.82 0.85 1.41 0.61 0.78 0.76 1.15 -5.47%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 29/05/14 29/05/13 24/05/12 26/05/11 27/05/10 -
Price 1.07 0.87 1.21 0.57 0.56 0.65 0.66 -
P/RPS 0.88 0.71 1.01 0.50 0.58 0.55 0.45 11.81%
P/EPS 7.99 6.26 8.04 4.19 4.73 4.27 3.63 14.03%
EY 12.52 15.98 12.44 23.88 21.14 23.45 27.54 -12.30%
DY 4.98 6.13 4.41 8.19 4.76 0.00 10.10 -11.10%
P/NAPS 0.96 0.84 1.40 0.66 0.74 0.76 0.88 1.45%

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