[YOCB] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 93.83%
YoY- -48.77%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 133,867 94,257 114,660 116,978 114,250 101,042 96,140 5.66%
PBT 23,594 16,643 17,162 9,825 18,951 14,379 15,385 7.38%
Tax -5,907 -4,160 -4,273 -2,533 -4,718 -3,354 -3,965 6.86%
NP 17,687 12,483 12,889 7,292 14,233 11,025 11,420 7.55%
-
NP to SH 17,687 12,483 12,889 7,292 14,233 11,025 11,420 7.55%
-
Tax Rate 25.04% 25.00% 24.90% 25.78% 24.90% 23.33% 25.77% -
Total Cost 116,180 81,774 101,771 109,686 100,017 90,017 84,720 5.40%
-
Net Worth 290,334 260,190 244,325 230,277 223,880 201,988 187,788 7.52%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 3,997 3,198 4,797 3,198 -
Div Payout % - - - 54.83% 22.47% 43.51% 28.01% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 290,334 260,190 244,325 230,277 223,880 201,988 187,788 7.52%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.21% 13.24% 11.24% 6.23% 12.46% 10.91% 11.88% -
ROE 6.09% 4.80% 5.28% 3.17% 6.36% 5.46% 6.08% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 84.38 59.41 72.27 73.15 71.44 63.18 60.12 5.80%
EPS 11.15 7.87 8.12 4.56 8.90 6.89 7.14 7.70%
DPS 0.00 0.00 0.00 2.50 2.00 3.00 2.00 -
NAPS 1.83 1.64 1.54 1.44 1.40 1.2631 1.1743 7.67%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 83.67 58.91 71.66 73.11 71.41 63.15 60.09 5.66%
EPS 11.05 7.80 8.06 4.56 8.90 6.89 7.14 7.54%
DPS 0.00 0.00 0.00 2.50 2.00 3.00 2.00 -
NAPS 1.8146 1.6262 1.527 1.4392 1.3993 1.2624 1.1737 7.52%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.26 1.04 0.88 0.98 0.99 1.20 1.09 -
P/RPS 1.49 1.75 1.22 1.34 1.39 1.90 1.81 -3.18%
P/EPS 11.30 13.22 10.83 21.49 11.12 17.41 15.26 -4.88%
EY 8.85 7.57 9.23 4.65 8.99 5.75 6.55 5.14%
DY 0.00 0.00 0.00 2.55 2.02 2.50 1.83 -
P/NAPS 0.69 0.63 0.57 0.68 0.71 0.95 0.93 -4.85%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 23/02/21 27/02/20 28/02/19 27/02/18 23/02/17 -
Price 1.47 0.99 0.94 0.90 1.06 1.04 1.11 -
P/RPS 1.74 1.67 1.30 1.23 1.48 1.65 1.85 -1.01%
P/EPS 13.19 12.58 11.57 19.74 11.91 15.08 15.54 -2.69%
EY 7.58 7.95 8.64 5.07 8.40 6.63 6.43 2.77%
DY 0.00 0.00 0.00 2.78 1.89 2.88 1.80 -
P/NAPS 0.80 0.60 0.61 0.62 0.76 0.82 0.95 -2.82%

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