[YOCB] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 5.38%
YoY- 18.41%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 191,129 185,322 197,927 178,606 153,913 141,002 127,540 6.96%
PBT 27,313 25,151 27,401 27,681 23,479 25,309 21,663 3.93%
Tax -6,416 -6,595 -7,364 -7,227 -6,205 -7,007 -6,136 0.74%
NP 20,897 18,556 20,037 20,454 17,274 18,302 15,527 5.07%
-
NP to SH 20,897 18,556 20,037 20,454 17,274 18,302 15,527 5.07%
-
Tax Rate 23.49% 26.22% 26.87% 26.11% 26.43% 27.69% 28.32% -
Total Cost 170,232 166,766 177,890 158,152 136,639 122,700 112,013 7.21%
-
Net Worth 179,512 16,463,386 153,223 139,058 124,333 110,508 91,936 11.78%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,591 9,598 9,606 8,792 2,397 - 5,319 10.31%
Div Payout % 45.90% 51.73% 47.94% 42.99% 13.88% - 34.26% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 179,512 16,463,386 153,223 139,058 124,333 110,508 91,936 11.78%
NOSH 159,879 159,838 160,241 159,672 159,791 120,105 120,210 4.86%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.93% 10.01% 10.12% 11.45% 11.22% 12.98% 12.17% -
ROE 11.64% 0.11% 13.08% 14.71% 13.89% 16.56% 16.89% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 119.55 115.94 123.52 111.86 96.32 117.40 106.10 2.00%
EPS 13.07 11.61 12.50 12.81 10.81 15.24 12.92 0.19%
DPS 6.00 6.00 6.00 5.50 1.50 0.00 4.43 5.18%
NAPS 1.1228 103.00 0.9562 0.8709 0.7781 0.9201 0.7648 6.60%
Adjusted Per Share Value based on latest NOSH - 159,672
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 120.33 116.67 124.61 112.44 96.90 88.77 80.29 6.96%
EPS 13.16 11.68 12.61 12.88 10.87 11.52 9.78 5.06%
DPS 6.04 6.04 6.05 5.54 1.51 0.00 3.35 10.31%
NAPS 1.1301 103.6467 0.9646 0.8755 0.7828 0.6957 0.5788 11.78%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.24 1.00 1.23 0.65 0.59 0.63 0.83 -
P/RPS 1.04 0.86 1.00 0.58 0.61 0.54 0.78 4.90%
P/EPS 9.49 8.61 9.84 5.07 5.46 4.13 6.43 6.69%
EY 10.54 11.61 10.17 19.71 18.32 24.19 15.56 -6.28%
DY 4.84 6.00 4.88 8.46 2.54 0.00 5.33 -1.59%
P/NAPS 1.10 0.01 1.29 0.75 0.76 0.68 1.09 0.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 27/08/14 28/08/13 30/08/12 26/08/11 26/08/10 -
Price 1.11 0.865 1.19 0.62 0.55 0.62 0.64 -
P/RPS 0.93 0.75 0.96 0.55 0.57 0.53 0.60 7.57%
P/EPS 8.49 7.45 9.52 4.84 5.09 4.07 4.95 9.39%
EY 11.78 13.42 10.51 20.66 19.66 24.58 20.18 -8.57%
DY 5.41 6.94 5.04 8.87 2.73 0.00 6.91 -3.99%
P/NAPS 0.99 0.01 1.24 0.71 0.71 0.67 0.84 2.77%

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