[YOCB] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 0.7%
YoY- 18.35%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 194,090 183,713 195,356 183,132 159,786 145,548 128,219 7.14%
PBT 27,817 26,598 24,876 27,823 23,857 26,994 22,034 3.95%
Tax -6,853 -6,570 -6,748 -7,225 -6,452 -7,309 -6,178 1.74%
NP 20,964 20,028 18,128 20,598 17,405 19,685 15,856 4.75%
-
NP to SH 20,964 20,028 18,128 20,598 17,405 19,685 15,856 4.75%
-
Tax Rate 24.64% 24.70% 27.13% 25.97% 27.04% 27.08% 28.04% -
Total Cost 173,126 163,685 177,228 162,534 142,381 125,863 112,363 7.46%
-
Net Worth 184,208 17,011,360 15,652,394 144,394 129,415 0 95,338 11.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,591 9,598 9,606 6,395 2,397 2,397 5,319 10.31%
Div Payout % 45.75% 47.93% 52.99% 31.05% 13.77% 12.18% 33.55% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 184,208 17,011,360 15,652,394 144,394 129,415 0 95,338 11.59%
NOSH 159,736 160,167 160,241 159,816 159,811 119,878 120,134 4.85%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.80% 10.90% 9.28% 11.25% 10.89% 13.52% 12.37% -
ROE 11.38% 0.12% 0.12% 14.27% 13.45% 0.00% 16.63% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 121.51 114.70 121.91 114.59 99.98 121.41 106.73 2.18%
EPS 13.12 12.50 11.31 12.89 10.89 16.42 13.20 -0.10%
DPS 6.00 6.00 6.00 4.00 1.50 2.00 4.43 5.18%
NAPS 1.1532 106.21 97.68 0.9035 0.8098 0.00 0.7936 6.42%
Adjusted Per Share Value based on latest NOSH - 159,816
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 121.31 114.82 122.10 114.46 99.87 90.97 80.14 7.14%
EPS 13.10 12.52 11.33 12.87 10.88 12.30 9.91 4.75%
DPS 5.99 6.00 6.00 4.00 1.50 1.50 3.32 10.32%
NAPS 1.1513 106.321 97.8275 0.9025 0.8088 0.00 0.5959 11.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.14 0.94 1.02 0.695 0.56 0.63 0.64 -
P/RPS 0.94 0.82 0.84 0.61 0.56 0.52 0.60 7.76%
P/EPS 8.69 7.52 9.02 5.39 5.14 3.84 4.85 10.19%
EY 11.51 13.30 11.09 18.54 19.45 26.06 20.62 -9.25%
DY 5.26 6.38 5.88 5.76 2.68 3.17 6.92 -4.46%
P/NAPS 0.99 0.01 0.01 0.77 0.69 0.00 0.81 3.39%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 26/11/14 27/11/13 29/11/12 29/11/11 25/11/10 -
Price 1.20 0.995 1.05 0.875 0.53 0.58 0.82 -
P/RPS 0.99 0.87 0.86 0.76 0.53 0.48 0.77 4.27%
P/EPS 9.14 7.96 9.28 6.79 4.87 3.53 6.21 6.64%
EY 10.94 12.57 10.77 14.73 20.55 28.31 16.10 -6.23%
DY 5.00 6.03 5.71 4.57 2.83 3.45 5.40 -1.27%
P/NAPS 1.04 0.01 0.01 0.97 0.65 0.00 1.03 0.16%

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