[YOCB] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 23.26%
YoY- 13.15%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 253,067 267,578 185,256 199,394 226,541 219,148 193,490 4.57%
PBT 46,571 51,812 30,035 26,495 21,339 37,366 29,260 8.05%
Tax -11,075 -12,724 -7,324 -6,424 -5,453 -9,138 -6,909 8.17%
NP 35,496 39,088 22,711 20,071 15,886 28,228 22,351 8.01%
-
NP to SH 35,496 39,088 22,711 20,071 15,886 28,228 22,351 8.01%
-
Tax Rate 23.78% 24.56% 24.38% 24.25% 25.55% 24.46% 23.61% -
Total Cost 217,571 228,490 162,545 179,323 210,655 190,920 171,139 4.08%
-
Net Worth 314,132 290,334 260,190 244,325 230,277 223,880 201,988 7.63%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 11,898 9,519 6,346 4,775 7,988 9,594 12,793 -1.20%
Div Payout % 33.52% 24.35% 27.94% 23.79% 50.28% 33.99% 57.24% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 314,132 290,334 260,190 244,325 230,277 223,880 201,988 7.63%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 14.03% 14.61% 12.26% 10.07% 7.01% 12.88% 11.55% -
ROE 11.30% 13.46% 8.73% 8.21% 6.90% 12.61% 11.07% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 159.51 168.66 116.77 125.68 141.66 137.04 121.00 4.71%
EPS 22.37 24.64 14.31 12.65 9.93 17.65 13.98 8.14%
DPS 7.50 6.00 4.00 3.00 5.00 6.00 8.00 -1.06%
NAPS 1.98 1.83 1.64 1.54 1.44 1.40 1.2631 7.77%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 159.32 168.46 116.63 125.53 142.62 137.97 121.81 4.57%
EPS 22.35 24.61 14.30 12.64 10.00 17.77 14.07 8.01%
DPS 7.49 5.99 4.00 3.01 5.03 6.04 8.05 -1.19%
NAPS 1.9777 1.8278 1.6381 1.5382 1.4497 1.4095 1.2716 7.63%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.60 1.26 1.04 0.88 0.98 0.99 1.20 -
P/RPS 1.00 0.75 0.89 0.70 0.69 0.72 0.99 0.16%
P/EPS 7.15 5.11 7.27 6.96 9.87 5.61 8.59 -3.01%
EY 13.98 19.55 13.76 14.38 10.14 17.83 11.65 3.08%
DY 4.69 4.76 3.85 3.41 5.10 6.06 6.67 -5.69%
P/NAPS 0.81 0.69 0.63 0.57 0.68 0.71 0.95 -2.62%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 24/02/22 23/02/21 27/02/20 28/02/19 27/02/18 -
Price 1.80 1.47 0.99 0.94 0.90 1.06 1.04 -
P/RPS 1.13 0.87 0.85 0.75 0.64 0.77 0.86 4.65%
P/EPS 8.05 5.97 6.92 7.43 9.06 6.01 7.44 1.32%
EY 12.43 16.76 14.46 13.46 11.04 16.65 13.44 -1.29%
DY 4.17 4.08 4.04 3.19 5.56 5.66 7.69 -9.69%
P/NAPS 0.91 0.80 0.60 0.61 0.62 0.76 0.82 1.75%

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