[YOCB] YoY TTM Result on 30-Jun-2023 [#4]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- -7.15%
YoY- 12.35%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 271,134 262,495 227,969 205,658 201,713 223,813 205,940 4.68%
PBT 42,121 50,147 44,860 30,555 19,158 30,465 32,795 4.25%
Tax -10,117 -12,077 -10,975 -7,438 -4,684 -7,639 -7,774 4.48%
NP 32,004 38,070 33,885 23,117 14,474 22,826 25,021 4.18%
-
NP to SH 31,466 38,070 33,885 23,117 14,474 22,826 25,021 3.89%
-
Tax Rate 24.02% 24.08% 24.47% 24.34% 24.45% 25.07% 23.70% -
Total Cost 239,130 224,425 194,084 182,541 187,239 200,987 180,919 4.75%
-
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 12,692 11,898 9,519 6,346 4,775 11,186 11,194 2.11%
Div Payout % 40.34% 31.26% 28.09% 27.45% 33.00% 49.01% 44.74% -
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 11.80% 14.50% 14.86% 11.24% 7.18% 10.20% 12.15% -
ROE 9.72% 12.50% 12.20% 9.22% 6.25% 10.07% 11.76% -
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 170.90 165.45 143.69 129.63 127.14 140.22 128.78 4.82%
EPS 19.83 24.00 21.36 14.57 9.12 14.30 15.65 4.02%
DPS 8.00 7.50 6.00 4.00 3.00 7.00 7.00 2.24%
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 169.46 164.06 142.48 128.54 126.07 139.88 128.71 4.68%
EPS 19.67 23.79 21.18 14.45 9.05 14.27 15.64 3.89%
DPS 7.93 7.44 5.95 3.97 2.98 6.99 7.00 2.09%
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 1.30 0.80 0.78 0.76 0.50 0.77 0.92 5.92%
P/EPS 11.24 5.54 5.24 6.73 6.96 7.55 7.61 6.70%
EY 8.89 18.04 19.07 14.87 14.37 13.24 13.15 -6.31%
DY 3.59 5.64 5.36 4.08 4.72 6.48 5.88 -7.88%
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 1.05 0.85 0.81 0.81 0.49 0.74 0.93 2.04%
P/EPS 9.03 5.83 5.48 7.21 6.80 7.27 7.67 2.75%
EY 11.08 17.14 18.25 13.88 14.71 13.75 13.04 -2.67%
DY 4.47 5.36 5.13 3.81 4.84 6.73 5.83 -4.32%
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