[YOCB] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 0.76%
YoY- -11.58%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 183,713 195,356 183,132 159,786 145,548 128,219 30,855 34.60%
PBT 26,598 24,876 27,823 23,857 26,994 22,034 4,548 34.20%
Tax -6,570 -6,748 -7,225 -6,452 -7,309 -6,178 -1,309 30.83%
NP 20,028 18,128 20,598 17,405 19,685 15,856 3,239 35.45%
-
NP to SH 20,028 18,128 20,598 17,405 19,685 15,856 3,239 35.45%
-
Tax Rate 24.70% 27.13% 25.97% 27.04% 27.08% 28.04% 28.78% -
Total Cost 163,685 177,228 162,534 142,381 125,863 112,363 27,616 34.50%
-
Net Worth 17,011,360 15,652,394 144,394 129,415 0 95,338 6,385,186 17.73%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 9,598 9,606 6,395 2,397 2,397 5,319 - -
Div Payout % 47.93% 52.99% 31.05% 13.77% 12.18% 33.55% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 17,011,360 15,652,394 144,394 129,415 0 95,338 6,385,186 17.73%
NOSH 160,167 160,241 159,816 159,811 119,878 120,134 94,707 9.14%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.90% 9.28% 11.25% 10.89% 13.52% 12.37% 10.50% -
ROE 0.12% 0.12% 14.27% 13.45% 0.00% 16.63% 0.05% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 114.70 121.91 114.59 99.98 121.41 106.73 32.58 23.32%
EPS 12.50 11.31 12.89 10.89 16.42 13.20 3.42 24.09%
DPS 6.00 6.00 4.00 1.50 2.00 4.43 0.00 -
NAPS 106.21 97.68 0.9035 0.8098 0.00 0.7936 67.42 7.86%
Adjusted Per Share Value based on latest NOSH - 159,811
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 115.66 122.99 115.29 100.59 91.63 80.72 19.43 34.60%
EPS 12.61 11.41 12.97 10.96 12.39 9.98 2.04 35.45%
DPS 6.04 6.05 4.03 1.51 1.51 3.35 0.00 -
NAPS 107.0965 98.541 0.909 0.8147 0.00 0.6002 40.1985 17.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.94 1.02 0.695 0.56 0.63 0.64 0.00 -
P/RPS 0.82 0.84 0.61 0.56 0.52 0.60 0.00 -
P/EPS 7.52 9.02 5.39 5.14 3.84 4.85 0.00 -
EY 13.30 11.09 18.54 19.45 26.06 20.62 0.00 -
DY 6.38 5.88 5.76 2.68 3.17 6.92 0.00 -
P/NAPS 0.01 0.01 0.77 0.69 0.00 0.81 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 27/11/13 29/11/12 29/11/11 25/11/10 - -
Price 0.995 1.05 0.875 0.53 0.58 0.82 0.00 -
P/RPS 0.87 0.86 0.76 0.53 0.48 0.77 0.00 -
P/EPS 7.96 9.28 6.79 4.87 3.53 6.21 0.00 -
EY 12.57 10.77 14.73 20.55 28.31 16.10 0.00 -
DY 6.03 5.71 4.57 2.83 3.45 5.40 0.00 -
P/NAPS 0.01 0.01 0.97 0.65 0.00 1.03 0.00 -

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
Post a Comment