[YOCB] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 3.78%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 184,841 194,904 183,653 168,680 148,525 130,862 66,486 18.57%
PBT 25,438 24,029 30,020 24,721 26,158 23,479 10,695 15.52%
Tax -6,394 -6,258 -8,117 -6,658 -6,649 -6,788 -3,129 12.64%
NP 19,044 17,771 21,903 18,063 19,509 16,691 7,566 16.62%
-
NP to SH 19,044 17,771 21,903 18,063 19,509 16,691 7,566 16.62%
-
Tax Rate 25.14% 26.04% 27.04% 26.93% 25.42% 28.91% 29.26% -
Total Cost 165,797 177,133 161,750 150,617 129,016 114,171 58,920 18.80%
-
Net Worth 172,106 15,963,199 148,426 132,721 117,011 0 7,216,852 -46.33%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,594 9,603 9,597 2,397 2,397 2,402 2,917 21.93%
Div Payout % 50.38% 54.04% 43.82% 13.27% 12.29% 14.39% 38.56% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 172,106 15,963,199 148,426 132,721 117,011 0 7,216,852 -46.33%
NOSH 159,772 160,000 160,115 159,886 160,000 120,046 97,235 8.62%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.30% 9.12% 11.93% 10.71% 13.14% 12.75% 11.38% -
ROE 11.07% 0.11% 14.76% 13.61% 16.67% 0.00% 0.10% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 115.69 121.81 114.70 105.50 92.94 109.01 68.38 9.15%
EPS 11.92 11.11 13.68 11.30 12.21 13.90 7.78 7.36%
DPS 6.00 6.00 6.00 1.50 1.50 2.00 3.00 12.24%
NAPS 1.0772 99.77 0.927 0.8301 0.7322 0.00 74.22 -50.59%
Adjusted Per Share Value based on latest NOSH - 159,886
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 116.37 122.70 115.62 106.19 93.51 82.39 41.86 18.56%
EPS 11.99 11.19 13.79 11.37 12.28 10.51 4.76 16.63%
DPS 6.04 6.05 6.04 1.51 1.51 1.51 1.84 21.89%
NAPS 1.0835 100.4977 0.9344 0.8356 0.7367 0.00 45.4343 -46.33%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.05 0.85 0.95 0.53 0.62 0.90 0.83 -
P/RPS 0.91 0.70 0.83 0.50 0.67 0.83 1.21 -4.63%
P/EPS 8.81 7.65 6.94 4.69 5.08 6.47 10.67 -3.14%
EY 11.35 13.07 14.40 21.32 19.69 15.45 9.37 3.24%
DY 5.71 7.06 6.32 2.83 2.42 2.22 3.61 7.93%
P/NAPS 0.97 0.01 1.02 0.64 0.85 0.00 0.01 114.27%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 11/02/15 27/02/14 27/02/13 24/02/12 24/02/11 - -
Price 0.94 0.90 0.975 0.55 0.60 0.64 0.00 -
P/RPS 0.81 0.74 0.85 0.52 0.65 0.59 0.00 -
P/EPS 7.89 8.10 7.13 4.87 4.91 4.60 0.00 -
EY 12.68 12.34 14.03 20.54 20.35 21.72 0.00 -
DY 6.38 6.67 6.15 2.73 2.50 3.13 0.00 -
P/NAPS 0.87 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