[YOCB] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -74.19%
YoY- 44.38%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 55,700 49,199 45,260 42,299 43,908 46,479 41,953 4.83%
PBT 8,048 5,610 6,550 6,046 4,599 7,124 6,982 2.39%
Tax -2,072 -1,228 -1,694 -1,257 -1,282 -1,898 -1,900 1.45%
NP 5,976 4,382 4,856 4,789 3,317 5,226 5,082 2.73%
-
NP to SH 5,976 4,382 4,856 4,789 3,317 5,226 5,082 2.73%
-
Tax Rate 25.75% 21.89% 25.86% 20.79% 27.88% 26.64% 27.21% -
Total Cost 49,724 44,817 40,404 37,510 40,591 41,253 36,871 5.10%
-
Net Worth 219,083 200,149 184,208 17,011,360 15,652,394 144,394 129,415 9.16%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 3,196 2,397 -
Div Payout % - - - - - 61.16% 47.17% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 219,083 200,149 184,208 17,011,360 15,652,394 144,394 129,415 9.16%
NOSH 160,000 160,000 159,736 160,167 160,241 159,816 159,811 0.01%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.73% 8.91% 10.73% 11.32% 7.55% 11.24% 12.11% -
ROE 2.73% 2.19% 2.64% 0.03% 0.02% 3.62% 3.93% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 34.83 30.77 28.33 26.41 27.40 29.08 26.25 4.82%
EPS 3.74 2.74 3.04 2.99 2.07 3.27 3.18 2.73%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.50 -
NAPS 1.37 1.2516 1.1532 106.21 97.68 0.9035 0.8098 9.15%
Adjusted Per Share Value based on latest NOSH - 160,167
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 34.81 30.75 28.29 26.44 27.44 29.05 26.22 4.83%
EPS 3.74 2.74 3.03 2.99 2.07 3.27 3.18 2.73%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.50 -
NAPS 1.3693 1.2509 1.1513 106.321 97.8275 0.9025 0.8088 9.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.08 1.31 1.14 0.94 1.02 0.695 0.56 -
P/RPS 3.10 4.26 4.02 3.56 3.72 2.39 2.13 6.45%
P/EPS 28.90 47.81 37.50 31.44 49.28 21.25 17.61 8.60%
EY 3.46 2.09 2.67 3.18 2.03 4.71 5.68 -7.92%
DY 0.00 0.00 0.00 0.00 0.00 2.88 2.68 -
P/NAPS 0.79 1.05 0.99 0.01 0.01 0.77 0.69 2.28%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 23/11/17 29/11/16 26/11/15 26/11/14 27/11/13 29/11/12 -
Price 1.02 1.21 1.20 0.995 1.05 0.875 0.53 -
P/RPS 2.93 3.93 4.24 3.77 3.83 3.01 2.02 6.39%
P/EPS 27.29 44.16 39.47 33.28 50.72 26.76 16.67 8.55%
EY 3.66 2.26 2.53 3.01 1.97 3.74 6.00 -7.90%
DY 0.00 0.00 0.00 0.00 0.00 2.29 2.83 -
P/NAPS 0.74 0.97 1.04 0.01 0.01 0.97 0.65 2.18%

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