[YB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
08-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.41%
YoY- 3.17%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 122,448 119,733 116,914 113,800 111,008 133,934 135,020 -6.31%
PBT 27,064 33,682 34,746 34,704 34,224 39,907 40,417 -23.47%
Tax -7,320 -5,976 -6,472 -6,708 -6,888 -10,945 -10,988 -23.74%
NP 19,744 27,706 28,274 27,996 27,336 28,962 29,429 -23.38%
-
NP to SH 19,744 27,706 28,274 27,996 27,336 28,962 29,429 -23.38%
-
Tax Rate 27.05% 17.74% 18.63% 19.33% 20.13% 27.43% 27.19% -
Total Cost 102,704 92,027 88,640 85,804 83,672 104,972 105,590 -1.83%
-
Net Worth 182,104 177,561 171,248 172,775 171,250 164,811 167,939 5.55%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 23,994 14,937 - - 33,602 14,927 -
Div Payout % - 86.61% 52.83% - - 116.02% 50.72% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 182,104 177,561 171,248 172,775 171,250 164,811 167,939 5.55%
NOSH 159,741 159,965 160,045 159,977 160,046 160,011 159,942 -0.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.12% 23.14% 24.18% 24.60% 24.63% 21.62% 21.80% -
ROE 10.84% 15.60% 16.51% 16.20% 15.96% 17.57% 17.52% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 76.65 74.85 73.05 71.14 69.36 83.70 84.42 -6.23%
EPS 12.36 17.32 17.67 17.50 17.08 18.10 18.40 -23.31%
DPS 0.00 15.00 9.33 0.00 0.00 21.00 9.33 -
NAPS 1.14 1.11 1.07 1.08 1.07 1.03 1.05 5.64%
Adjusted Per Share Value based on latest NOSH - 159,910
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 41.92 40.99 40.02 38.96 38.00 45.85 46.22 -6.30%
EPS 6.76 9.48 9.68 9.58 9.36 9.91 10.07 -23.35%
DPS 0.00 8.21 5.11 0.00 0.00 11.50 5.11 -
NAPS 0.6234 0.6079 0.5863 0.5915 0.5863 0.5642 0.5749 5.55%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.28 1.17 1.62 1.69 1.70 1.82 1.62 -
P/RPS 1.67 1.56 2.22 2.38 2.45 2.17 1.92 -8.88%
P/EPS 10.36 6.76 9.17 9.66 9.95 10.06 8.80 11.50%
EY 9.66 14.80 10.91 10.36 10.05 9.95 11.36 -10.25%
DY 0.00 12.82 5.76 0.00 0.00 11.54 5.76 -
P/NAPS 1.12 1.05 1.51 1.56 1.59 1.77 1.54 -19.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 21/02/06 18/11/05 08/08/05 18/05/05 22/02/05 04/11/04 -
Price 1.33 1.20 1.44 1.66 1.82 1.78 1.67 -
P/RPS 1.74 1.60 1.97 2.33 2.62 2.13 1.98 -8.26%
P/EPS 10.76 6.93 8.15 9.49 10.66 9.83 9.08 11.99%
EY 9.29 14.43 12.27 10.54 9.38 10.17 11.02 -10.77%
DY 0.00 12.50 6.48 0.00 0.00 11.80 5.59 -
P/NAPS 1.17 1.08 1.35 1.54 1.70 1.73 1.59 -18.50%

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