[YOCB] YoY TTM Result on 30-Jun-2020 [#4]

Stock

[YOCB] YOONG ONN CORPORATION BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- -0.66%

YoY- -36.59%

Quarter Report

30.06.20 qtrly report.pdf

Latest QR

Upcoming QR

YOCB's Result

YOCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	262,495	227,969	205,658	201,713	223,813	205,940	188,589	5.66%
YoY %	15.15%	10.85%	1.96%	-9.87%	8.68%	9.20%	-	-
Horiz. %	139.19%	120.88%	109.05%	106.96%	118.68%	109.20%	100.00%	-
PBT	50,147	44,860	30,555	19,158	30,465	32,795	30,265	8.77%
YoY %	11.79%	46.82%	59.49%	-37.11%	-7.10%	8.36%	-	-
Horiz. %	165.69%	148.22%	100.96%	63.30%	100.66%	108.36%	100.00%	-
Tax	-12,077	-10,975	-7,438	-4,684	-7,639	-7,774	-7,520	8.21%
YoY %	-10.04%	-47.55%	-58.80%	38.68%	1.74%	-3.38%	-	-
Horiz. %	160.60%	145.94%	98.91%	62.29%	101.58%	103.38%	100.00%	-
NP	38,070	33,885	23,117	14,474	22,826	25,021	22,745	8.95%
YoY %	12.35%	46.58%	59.71%	-36.59%	-8.77%	10.01%	-	-
Horiz. %	167.38%	148.98%	101.64%	63.64%	100.36%	110.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,070	33,885	23,117	14,474	22,826	25,021	22,745	8.95%
YoY %	12.35%	46.58%	59.71%	-36.59%	-8.77%	10.01%	-	-
Horiz. %	167.38%	148.98%	101.64%	63.64%	100.36%	110.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	24.47%	24.34%	24.45%	25.07%	23.70%	24.85%	-
YoY %	-1.59%	0.53%	-0.45%	-2.47%	5.78%	-4.63%	-	-
Horiz. %	96.90%	98.47%	97.95%	98.39%	100.89%	95.37%	100.00%	-
Total Cost	224,425	194,084	182,541	187,239	200,987	180,919	165,844	5.16%
YoY %	15.63%	6.32%	-2.51%	-6.84%	11.09%	9.09%	-	-
Horiz. %	135.32%	117.03%	110.07%	112.90%	121.19%	109.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	304,613	277,642	250,671	231,633	226,653	212,782	195,911	7.63%
YoY %	9.71%	10.76%	8.22%	2.20%	6.52%	8.61%	-	-
Horiz. %	155.49%	141.72%	127.95%	118.23%	115.69%	108.61%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	11,898	9,519	6,346	4,775	11,186	11,194	11,194	1.02%
YoY %	24.99%	50.00%	32.90%	-57.31%	-0.07%	0.00%	-	-
Horiz. %	106.29%	85.04%	56.69%	42.66%	99.93%	100.00%	100.00%	-
Div Payout %	31.26%	28.09%	27.45%	33.00%	49.01%	44.74%	49.22%	-
YoY %	11.29%	2.33%	-16.82%	-32.67%	9.54%	-9.10%	-	-
Horiz. %	63.51%	57.07%	55.77%	67.05%	99.57%	90.90%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	304,613	277,642	250,671	231,633	226,653	212,782	195,911	7.63%
YoY %	9.71%	10.76%	8.22%	2.20%	6.52%	8.61%	-	-
Horiz. %	155.49%	141.72%	127.95%	118.23%	115.69%	108.61%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	160,000	160,000	160,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	14.50%	14.86%	11.24%	7.18%	10.20%	12.15%	12.06%	-
YoY %	-2.42%	32.21%	56.55%	-29.61%	-16.05%	0.75%	-	-
Horiz. %	120.23%	123.22%	93.20%	59.54%	84.58%	100.75%	100.00%	-
ROE	12.50%	12.20%	9.22%	6.25%	10.07%	11.76%	11.61%	-
YoY %	2.46%	32.32%	47.52%	-37.93%	-14.37%	1.29%	-	-
Horiz. %	107.67%	105.08%	79.41%	53.83%	86.74%	101.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	165.45	143.69	129.63	127.14	140.22	128.78	117.93	5.80%
YoY %	15.14%	10.85%	1.96%	-9.33%	8.88%	9.20%	-	-
Horiz. %	140.30%	121.84%	109.92%	107.81%	118.90%	109.20%	100.00%	-
EPS	24.00	21.36	14.57	9.12	14.30	15.65	14.22	9.11%
YoY %	12.36%	46.60%	59.76%	-36.22%	-8.63%	10.06%	-	-
Horiz. %	168.78%	150.21%	102.46%	64.14%	100.56%	110.06%	100.00%	-
DPS	7.50	6.00	4.00	3.00	7.00	7.00	7.00	1.15%
YoY %	25.00%	50.00%	33.33%	-57.14%	0.00%	0.00%	-	-
Horiz. %	107.14%	85.71%	57.14%	42.86%	100.00%	100.00%	100.00%	-
NAPS	1.92	1.75	1.58	1.46	1.42	1.3306	1.2251	7.77%
YoY %	9.71%	10.76%	8.22%	2.82%	6.72%	8.61%	-	-
Horiz. %	156.72%	142.85%	128.97%	119.17%	115.91%	108.61%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	165.26	143.52	129.47	126.99	140.90	129.65	118.73	5.66%
YoY %	15.15%	10.85%	1.95%	-9.87%	8.68%	9.20%	-	-
Horiz. %	139.19%	120.88%	109.05%	106.96%	118.67%	109.20%	100.00%	-
EPS	23.97	21.33	14.55	9.11	14.37	15.75	14.32	8.96%
YoY %	12.38%	46.60%	59.71%	-36.60%	-8.76%	9.99%	-	-
Horiz. %	167.39%	148.95%	101.61%	63.62%	100.35%	109.99%	100.00%	-
DPS	7.49	5.99	4.00	3.01	7.04	7.05	7.05	1.01%
YoY %	25.04%	49.75%	32.89%	-57.24%	-0.14%	0.00%	-	-
Horiz. %	106.24%	84.96%	56.74%	42.70%	99.86%	100.00%	100.00%	-
NAPS	1.9177	1.7479	1.5781	1.4583	1.4269	1.3396	1.2334	7.62%
YoY %	9.71%	10.76%	8.22%	2.20%	6.52%	8.61%	-	-
Horiz. %	155.48%	141.71%	127.95%	118.23%	115.69%	108.61%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.33	1.12	0.98	0.635	1.08	1.19	1.35	-
P/RPS	0.80	0.78	0.76	0.50	0.77	0.92	1.14	-5.72%
YoY %	2.56%	2.63%	52.00%	-35.06%	-16.30%	-19.30%	-	-
Horiz. %	70.18%	68.42%	66.67%	43.86%	67.54%	80.70%	100.00%	-
P/EPS	5.54	5.24	6.73	6.96	7.55	7.61	9.49	-8.57%
YoY %	5.73%	-22.14%	-3.30%	-7.81%	-0.79%	-19.81%	-	-
Horiz. %	58.38%	55.22%	70.92%	73.34%	79.56%	80.19%	100.00%	-
EY	18.04	19.07	14.87	14.37	13.24	13.15	10.54	9.36%
YoY %	-5.40%	28.24%	3.48%	8.53%	0.68%	24.76%	-	-
Horiz. %	171.16%	180.93%	141.08%	136.34%	125.62%	124.76%	100.00%	-
DY	5.64	5.36	4.08	4.72	6.48	5.88	5.19	1.39%
YoY %	5.22%	31.37%	-13.56%	-27.16%	10.20%	13.29%	-	-
Horiz. %	108.67%	103.28%	78.61%	90.94%	124.86%	113.29%	100.00%	-
P/NAPS	0.69	0.64	0.62	0.43	0.76	0.89	1.10	-7.47%
YoY %	7.81%	3.23%	44.19%	-43.42%	-14.61%	-19.09%	-	-
Horiz. %	62.73%	58.18%	56.36%	39.09%	69.09%	80.91%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	25/08/22	14/09/21	27/08/20	27/08/19	28/08/18	22/08/17	-
Price	1.40	1.17	1.05	0.62	1.04	1.20	1.49	-
P/RPS	0.85	0.81	0.81	0.49	0.74	0.93	1.26	-6.34%
YoY %	4.94%	0.00%	65.31%	-33.78%	-20.43%	-26.19%	-	-
Horiz. %	67.46%	64.29%	64.29%	38.89%	58.73%	73.81%	100.00%	-
P/EPS	5.83	5.48	7.21	6.80	7.27	7.67	10.48	-9.30%
YoY %	6.39%	-23.99%	6.03%	-6.46%	-5.22%	-26.81%	-	-
Horiz. %	55.63%	52.29%	68.80%	64.89%	69.37%	73.19%	100.00%	-
EY	17.14	18.25	13.88	14.71	13.75	13.04	9.55	10.23%
YoY %	-6.08%	31.48%	-5.64%	6.98%	5.44%	36.54%	-	-
Horiz. %	179.48%	191.10%	145.34%	154.03%	143.98%	136.54%	100.00%	-
DY	5.36	5.13	3.81	4.84	6.73	5.83	4.70	2.21%
YoY %	4.48%	34.65%	-21.28%	-28.08%	15.44%	24.04%	-	-
Horiz. %	114.04%	109.15%	81.06%	102.98%	143.19%	124.04%	100.00%	-
P/NAPS	0.73	0.67	0.66	0.42	0.73	0.90	1.22	-8.19%
YoY %	8.96%	1.52%	57.14%	-42.47%	-18.89%	-26.23%	-	-
Horiz. %	59.84%	54.92%	54.10%	34.43%	59.84%	73.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos