[YOCB] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -0.89%
YoY- 16.88%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 194,904 183,653 168,680 148,525 130,862 66,486 23.98%
PBT 24,029 30,020 24,721 26,158 23,479 10,695 17.56%
Tax -6,258 -8,117 -6,658 -6,649 -6,788 -3,129 14.86%
NP 17,771 21,903 18,063 19,509 16,691 7,566 18.61%
-
NP to SH 17,771 21,903 18,063 19,509 16,691 7,566 18.61%
-
Tax Rate 26.04% 27.04% 26.93% 25.42% 28.91% 29.26% -
Total Cost 177,133 161,750 150,617 129,016 114,171 58,920 24.61%
-
Net Worth 15,963,199 148,426 132,721 117,011 0 7,216,852 17.19%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,603 9,597 2,397 2,397 2,402 2,917 26.89%
Div Payout % 54.04% 43.82% 13.27% 12.29% 14.39% 38.56% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 15,963,199 148,426 132,721 117,011 0 7,216,852 17.19%
NOSH 160,000 160,115 159,886 160,000 120,046 97,235 10.46%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.12% 11.93% 10.71% 13.14% 12.75% 11.38% -
ROE 0.11% 14.76% 13.61% 16.67% 0.00% 0.10% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 121.81 114.70 105.50 92.94 109.01 68.38 12.23%
EPS 11.11 13.68 11.30 12.21 13.90 7.78 7.38%
DPS 6.00 6.00 1.50 1.50 2.00 3.00 14.86%
NAPS 99.77 0.927 0.8301 0.7322 0.00 74.22 6.09%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 122.70 115.62 106.19 93.51 82.39 41.86 23.98%
EPS 11.19 13.79 11.37 12.28 10.51 4.76 18.63%
DPS 6.05 6.04 1.51 1.51 1.51 1.84 26.86%
NAPS 100.4977 0.9344 0.8356 0.7367 0.00 45.4343 17.19%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.85 0.95 0.53 0.62 0.90 0.83 -
P/RPS 0.70 0.83 0.50 0.67 0.83 1.21 -10.36%
P/EPS 7.65 6.94 4.69 5.08 6.47 10.67 -6.43%
EY 13.07 14.40 21.32 19.69 15.45 9.37 6.87%
DY 7.06 6.32 2.83 2.42 2.22 3.61 14.34%
P/NAPS 0.01 1.02 0.64 0.85 0.00 0.01 0.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 11/02/15 27/02/14 27/02/13 24/02/12 24/02/11 - -
Price 0.90 0.975 0.55 0.60 0.64 0.00 -
P/RPS 0.74 0.85 0.52 0.65 0.59 0.00 -
P/EPS 8.10 7.13 4.87 4.91 4.60 0.00 -
EY 12.34 14.03 20.54 20.35 21.72 0.00 -
DY 6.67 6.15 2.73 2.50 3.13 0.00 -
P/NAPS 0.01 1.05 0.66 0.82 0.00 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