[YOCB] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 7.93%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 212,511 192,528 194,090 183,713 195,356 183,132 159,786 4.86%
PBT 35,233 29,325 27,817 26,598 24,876 27,823 23,857 6.71%
Tax -8,618 -7,054 -6,853 -6,570 -6,748 -7,225 -6,452 4.94%
NP 26,615 22,271 20,964 20,028 18,128 20,598 17,405 7.33%
-
NP to SH 26,615 22,271 20,964 20,028 18,128 20,598 17,405 7.33%
-
Tax Rate 24.46% 24.05% 24.64% 24.70% 27.13% 25.97% 27.04% -
Total Cost 185,896 170,257 173,126 163,685 177,228 162,534 142,381 4.54%
-
Net Worth 219,083 200,149 184,208 17,011,360 15,652,394 144,394 129,415 9.16%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 11,194 11,194 9,591 9,598 9,606 6,395 2,397 29.27%
Div Payout % 42.06% 50.26% 45.75% 47.93% 52.99% 31.05% 13.77% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 219,083 200,149 184,208 17,011,360 15,652,394 144,394 129,415 9.16%
NOSH 160,000 160,000 159,736 160,167 160,241 159,816 159,811 0.01%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.52% 11.57% 10.80% 10.90% 9.28% 11.25% 10.89% -
ROE 12.15% 11.13% 11.38% 0.12% 0.12% 14.27% 13.45% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 132.89 120.39 121.51 114.70 121.91 114.59 99.98 4.85%
EPS 16.64 13.93 13.12 12.50 11.31 12.89 10.89 7.31%
DPS 7.00 7.00 6.00 6.00 6.00 4.00 1.50 29.25%
NAPS 1.37 1.2516 1.1532 106.21 97.68 0.9035 0.8098 9.15%
Adjusted Per Share Value based on latest NOSH - 160,167
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 132.82 120.33 121.31 114.82 122.10 114.46 99.87 4.86%
EPS 16.63 13.92 13.10 12.52 11.33 12.87 10.88 7.32%
DPS 7.00 7.00 5.99 6.00 6.00 4.00 1.50 29.25%
NAPS 1.3693 1.2509 1.1513 106.321 97.8275 0.9025 0.8088 9.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.08 1.31 1.14 0.94 1.02 0.695 0.56 -
P/RPS 0.81 1.09 0.94 0.82 0.84 0.61 0.56 6.34%
P/EPS 6.49 9.41 8.69 7.52 9.02 5.39 5.14 3.96%
EY 15.41 10.63 11.51 13.30 11.09 18.54 19.45 -3.80%
DY 6.48 5.34 5.26 6.38 5.88 5.76 2.68 15.84%
P/NAPS 0.79 1.05 0.99 0.01 0.01 0.77 0.69 2.28%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 23/11/17 29/11/16 26/11/15 26/11/14 27/11/13 29/11/12 -
Price 1.02 1.21 1.20 0.995 1.05 0.875 0.53 -
P/RPS 0.77 1.01 0.99 0.87 0.86 0.76 0.53 6.42%
P/EPS 6.13 8.69 9.14 7.96 9.28 6.79 4.87 3.90%
EY 16.32 11.51 10.94 12.57 10.77 14.73 20.55 -3.76%
DY 6.86 5.79 5.00 6.03 5.71 4.57 2.83 15.89%
P/NAPS 0.74 0.97 1.04 0.01 0.01 0.97 0.65 2.18%

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