[YOCB] YoY Quarter Result on 30-Jun-2022 [#4]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 14.3%
YoY- 233.87%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 67,130 58,796 69,379 37,144 34,511 55,516 50,223 4.95%
PBT 8,966 11,111 15,147 3,958 3,927 4,216 7,063 4.05%
Tax -2,075 -2,626 -3,732 -539 -895 -1,088 -1,518 5.34%
NP 6,891 8,485 11,415 3,419 3,032 3,128 5,545 3.68%
-
NP to SH 7,000 8,485 11,415 3,419 3,032 3,128 5,545 3.95%
-
Tax Rate 23.14% 23.63% 24.64% 13.62% 22.79% 25.81% 21.49% -
Total Cost 60,239 50,311 57,964 33,725 31,479 52,388 44,678 5.10%
-
Net Worth 323,652 304,613 277,642 250,671 231,633 226,653 212,782 7.23%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 6,346 6,346 4,759 2,379 2,379 3,990 3,198 12.08%
Div Payout % 90.66% 74.79% 41.70% 69.61% 78.49% 127.57% 57.68% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 323,652 304,613 277,642 250,671 231,633 226,653 212,782 7.23%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 10.27% 14.43% 16.45% 9.20% 8.79% 5.63% 11.04% -
ROE 2.16% 2.79% 4.11% 1.36% 1.31% 1.38% 2.61% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 42.31 37.06 43.73 23.41 21.75 34.78 31.41 5.08%
EPS 4.41 5.35 7.19 2.16 1.91 1.96 3.47 4.07%
DPS 4.00 4.00 3.00 1.50 1.50 2.50 2.00 12.23%
NAPS 2.04 1.92 1.75 1.58 1.46 1.42 1.3306 7.37%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 41.96 36.75 43.36 23.22 21.57 34.70 31.39 4.95%
EPS 4.38 5.30 7.13 2.14 1.90 1.95 3.47 3.95%
DPS 3.97 3.97 2.97 1.49 1.49 2.49 2.00 12.09%
NAPS 2.0228 1.9038 1.7353 1.5667 1.4477 1.4166 1.3299 7.23%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.23 1.33 1.12 0.98 0.635 1.08 1.19 -
P/RPS 5.27 3.59 2.56 4.19 2.92 3.11 3.79 5.64%
P/EPS 50.54 24.87 15.57 45.48 33.23 55.11 34.32 6.65%
EY 1.98 4.02 6.42 2.20 3.01 1.81 2.91 -6.21%
DY 1.79 3.01 2.68 1.53 2.36 2.31 1.68 1.06%
P/NAPS 1.09 0.69 0.64 0.62 0.43 0.76 0.89 3.43%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 25/08/22 14/09/21 27/08/20 27/08/19 28/08/18 -
Price 1.79 1.40 1.17 1.05 0.62 1.04 1.20 -
P/RPS 4.23 3.78 2.68 4.48 2.85 2.99 3.82 1.71%
P/EPS 40.57 26.18 16.26 48.72 32.44 53.07 34.61 2.68%
EY 2.46 3.82 6.15 2.05 3.08 1.88 2.89 -2.64%
DY 2.23 2.86 2.56 1.43 2.42 2.40 1.67 4.93%
P/NAPS 0.88 0.73 0.67 0.66 0.42 0.73 0.90 -0.37%

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