[YOCB] YoY TTM Result on 31-Mar-2017 [#3]

Stock

[YOCB] YOONG ONN CORPORATION BERHAD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Mar-2017 [#3]

Profit Trend

QoQ- 6.04%

YoY- 29.49%

Quarter Report

31.03.17 qtrly report.pdf

Latest QR

Upcoming QR

YOCB's Result

YOCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	222,718	218,520	201,827	187,539	184,362	200,611	184,946	3.14%
YoY %	1.92%	8.27%	7.62%	1.72%	-8.10%	8.47%	-	-
Horiz. %	120.42%	118.15%	109.13%	101.40%	99.68%	108.47%	100.00%	-
PBT	19,447	33,312	31,135	30,132	24,640	25,169	30,281	-7.10%
YoY %	-41.62%	6.99%	3.33%	22.29%	-2.10%	-16.88%	-	-
Horiz. %	64.22%	110.01%	102.82%	99.51%	81.37%	83.12%	100.00%	-
Tax	-4,877	-8,069	-7,334	-6,889	-6,691	-6,512	-8,111	-8.12%
YoY %	39.56%	-10.02%	-6.46%	-2.96%	-2.75%	19.71%	-	-
Horiz. %	60.13%	99.48%	90.42%	84.93%	82.49%	80.29%	100.00%	-
NP	14,570	25,243	23,801	23,243	17,949	18,657	22,170	-6.75%
YoY %	-42.28%	6.06%	2.40%	29.49%	-3.79%	-15.85%	-	-
Horiz. %	65.72%	113.86%	107.36%	104.84%	80.96%	84.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,570	25,243	23,801	23,243	17,949	18,657	22,170	-6.75%
YoY %	-42.28%	6.06%	2.40%	29.49%	-3.79%	-15.85%	-	-
Horiz. %	65.72%	113.86%	107.36%	104.84%	80.96%	84.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	24.22%	23.56%	22.86%	27.16%	25.87%	26.79%	-
YoY %	3.55%	2.80%	3.06%	-15.83%	4.99%	-3.43%	-	-
Horiz. %	93.62%	90.41%	87.94%	85.33%	101.38%	96.57%	100.00%	-
Total Cost	208,148	193,277	178,026	164,296	166,413	181,954	162,776	4.17%
YoY %	7.69%	8.57%	8.36%	-1.27%	-8.54%	11.78%	-	-
Horiz. %	127.87%	118.74%	109.37%	100.93%	102.23%	111.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	233,201	228,678	210,432	194,792	177,921	166,498	138,384	9.07%
YoY %	1.98%	8.67%	8.03%	9.48%	6.86%	20.32%	-	-
Horiz. %	168.52%	165.25%	152.06%	140.76%	128.57%	120.32%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	6,386	10,394	12,793	9,594	9,590	9,606	9,594	-6.55%
YoY %	-38.56%	-18.75%	33.34%	0.04%	-0.17%	0.13%	-	-
Horiz. %	66.56%	108.34%	133.34%	100.00%	99.96%	100.13%	100.00%	-
Div Payout %	43.83%	41.18%	53.75%	41.28%	53.43%	51.49%	43.28%	-
YoY %	6.44%	-23.39%	30.21%	-22.74%	3.77%	18.97%	-	-
Horiz. %	101.27%	95.15%	124.19%	95.38%	123.45%	118.97%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	233,201	228,678	210,432	194,792	177,921	166,498	138,384	9.07%
YoY %	1.98%	8.67%	8.03%	9.48%	6.86%	20.32%	-	-
Horiz. %	168.52%	165.25%	152.06%	140.76%	128.57%	120.32%	100.00%	-
NOSH	160,000	160,000	160,000	160,000	159,915	160,094	159,945	0.00%
YoY %	0.00%	0.00%	0.00%	0.05%	-0.11%	0.09%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	99.98%	100.09%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	6.54%	11.55%	11.79%	12.39%	9.74%	9.30%	11.99%	-
YoY %	-43.38%	-2.04%	-4.84%	27.21%	4.73%	-22.44%	-	-
Horiz. %	54.55%	96.33%	98.33%	103.34%	81.23%	77.56%	100.00%	-
ROE	6.25%	11.04%	11.31%	11.93%	10.09%	11.21%	16.02%	-
YoY %	-43.39%	-2.39%	-5.20%	18.24%	-9.99%	-30.02%	-	-
Horiz. %	39.01%	68.91%	70.60%	74.47%	62.98%	69.98%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	139.44	136.65	126.21	117.27	115.29	125.31	115.63	3.16%
YoY %	2.04%	8.27%	7.62%	1.72%	-8.00%	8.37%	-	-
Horiz. %	120.59%	118.18%	109.15%	101.42%	99.71%	108.37%	100.00%	-
EPS	9.12	15.79	14.88	14.53	11.22	11.65	13.86	-6.73%
YoY %	-42.24%	6.12%	2.41%	29.50%	-3.69%	-15.95%	-	-
Horiz. %	65.80%	113.92%	107.36%	104.83%	80.95%	84.05%	100.00%	-
DPS	4.00	6.50	8.00	6.00	6.00	6.00	6.00	-6.52%
YoY %	-38.46%	-18.75%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	108.33%	133.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.46	1.43	1.3159	1.2181	1.1126	1.04	0.8652	9.10%
YoY %	2.10%	8.67%	8.03%	9.48%	6.98%	20.20%	-	-
Horiz. %	168.75%	165.28%	152.09%	140.79%	128.59%	120.20%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	139.20	136.58	126.14	117.21	115.23	125.38	115.59	3.14%
YoY %	1.92%	8.28%	7.62%	1.72%	-8.10%	8.47%	-	-
Horiz. %	120.43%	118.16%	109.13%	101.40%	99.69%	108.47%	100.00%	-
EPS	9.11	15.78	14.88	14.53	11.22	11.66	13.86	-6.74%
YoY %	-42.27%	6.05%	2.41%	29.50%	-3.77%	-15.87%	-	-
Horiz. %	65.73%	113.85%	107.36%	104.83%	80.95%	84.13%	100.00%	-
DPS	3.99	6.50	8.00	6.00	5.99	6.00	6.00	-6.56%
YoY %	-38.62%	-18.75%	33.33%	0.17%	-0.17%	0.00%	-	-
Horiz. %	66.50%	108.33%	133.33%	100.00%	99.83%	100.00%	100.00%	-
NAPS	1.4575	1.4292	1.3152	1.2175	1.112	1.0406	0.8649	9.07%
YoY %	1.98%	8.67%	8.02%	9.49%	6.86%	20.31%	-	-
Horiz. %	168.52%	165.24%	152.06%	140.77%	128.57%	120.31%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.515	1.17	1.05	1.13	0.91	0.88	1.22	-
P/RPS	0.37	0.86	0.83	0.96	0.79	0.70	1.06	-16.07%
YoY %	-56.98%	3.61%	-13.54%	21.52%	12.86%	-33.96%	-	-
Horiz. %	34.91%	81.13%	78.30%	90.57%	74.53%	66.04%	100.00%	-
P/EPS	5.65	7.41	7.05	7.77	8.11	7.55	8.80	-7.11%
YoY %	-23.75%	5.11%	-9.27%	-4.19%	7.42%	-14.20%	-	-
Horiz. %	64.20%	84.20%	80.11%	88.30%	92.16%	85.80%	100.00%	-
EY	17.71	13.49	14.17	12.86	12.33	13.24	11.36	7.67%
YoY %	31.28%	-4.80%	10.19%	4.30%	-6.87%	16.55%	-	-
Horiz. %	155.90%	118.75%	124.74%	113.20%	108.54%	116.55%	100.00%	-
DY	7.77	5.56	7.62	5.31	6.59	6.82	4.92	7.90%
YoY %	39.75%	-27.03%	43.50%	-19.42%	-3.37%	38.62%	-	-
Horiz. %	157.93%	113.01%	154.88%	107.93%	133.94%	138.62%	100.00%	-
P/NAPS	0.35	0.82	0.80	0.93	0.82	0.85	1.41	-20.70%
YoY %	-57.32%	2.50%	-13.98%	13.41%	-3.53%	-39.72%	-	-
Horiz. %	24.82%	58.16%	56.74%	65.96%	58.16%	60.28%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	25/06/20	30/05/19	24/05/18	25/05/17	26/05/16	28/05/15	29/05/14	-
Price	0.62	1.19	1.11	1.26	1.07	0.87	1.21	-
P/RPS	0.44	0.87	0.88	1.07	0.93	0.69	1.05	-13.48%
YoY %	-49.43%	-1.14%	-17.76%	15.05%	34.78%	-34.29%	-	-
Horiz. %	41.90%	82.86%	83.81%	101.90%	88.57%	65.71%	100.00%	-
P/EPS	6.80	7.54	7.46	8.67	9.53	7.47	8.73	-4.07%
YoY %	-9.81%	1.07%	-13.96%	-9.02%	27.58%	-14.43%	-	-
Horiz. %	77.89%	86.37%	85.45%	99.31%	109.16%	85.57%	100.00%	-
EY	14.71	13.26	13.41	11.54	10.49	13.40	11.46	4.24%
YoY %	10.94%	-1.12%	16.20%	10.01%	-21.72%	16.93%	-	-
Horiz. %	128.36%	115.71%	117.02%	100.70%	91.54%	116.93%	100.00%	-
DY	6.45	5.46	7.21	4.76	5.61	6.90	4.96	4.47%
YoY %	18.13%	-24.27%	51.47%	-15.15%	-18.70%	39.11%	-	-
Horiz. %	130.04%	110.08%	145.36%	95.97%	113.10%	139.11%	100.00%	-
P/NAPS	0.42	0.83	0.84	1.03	0.96	0.84	1.40	-18.16%
YoY %	-49.40%	-1.19%	-18.45%	7.29%	14.29%	-40.00%	-	-
Horiz. %	30.00%	59.29%	60.00%	73.57%	68.57%	60.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos