[YB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.29%
YoY- -14.96%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 116,316 110,024 132,716 134,198 131,408 122,448 119,733 -1.91%
PBT 24,360 23,760 32,124 32,998 31,614 27,064 33,682 -19.47%
Tax -5,156 -6,368 -8,238 -8,953 -8,992 -7,320 -5,976 -9.39%
NP 19,204 17,392 23,886 24,045 22,622 19,744 27,706 -21.73%
-
NP to SH 19,204 17,392 23,886 24,045 22,622 19,744 27,706 -21.73%
-
Tax Rate 21.17% 26.80% 25.64% 27.13% 28.44% 27.05% 17.74% -
Total Cost 97,112 92,632 108,830 110,153 108,786 102,704 92,027 3.66%
-
Net Worth 187,238 190,225 187,184 180,820 179,184 182,104 177,561 3.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 20,798 10,667 - - 23,994 -
Div Payout % - - 87.07% 44.37% - - 86.61% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 187,238 190,225 187,184 180,820 179,184 182,104 177,561 3.61%
NOSH 160,033 159,852 159,986 160,017 159,985 159,741 159,965 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.51% 15.81% 18.00% 17.92% 17.22% 16.12% 23.14% -
ROE 10.26% 9.14% 12.76% 13.30% 12.63% 10.84% 15.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.68 68.83 82.95 83.86 82.14 76.65 74.85 -1.94%
EPS 12.00 10.88 14.93 15.03 14.14 12.36 17.32 -21.75%
DPS 0.00 0.00 13.00 6.67 0.00 0.00 15.00 -
NAPS 1.17 1.19 1.17 1.13 1.12 1.14 1.11 3.58%
Adjusted Per Share Value based on latest NOSH - 160,071
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 39.82 37.67 45.43 45.94 44.99 41.92 40.99 -1.91%
EPS 6.57 5.95 8.18 8.23 7.74 6.76 9.48 -21.73%
DPS 0.00 0.00 7.12 3.65 0.00 0.00 8.21 -
NAPS 0.641 0.6512 0.6408 0.619 0.6134 0.6234 0.6079 3.60%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.28 1.22 1.17 1.18 1.17 1.28 1.17 -
P/RPS 1.76 1.77 1.41 1.41 1.42 1.67 1.56 8.39%
P/EPS 10.67 11.21 7.84 7.85 8.27 10.36 6.76 35.67%
EY 9.38 8.92 12.76 12.73 12.09 9.66 14.80 -26.27%
DY 0.00 0.00 11.11 5.65 0.00 0.00 12.82 -
P/NAPS 1.09 1.03 1.00 1.04 1.04 1.12 1.05 2.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 23/05/07 16/02/07 16/11/06 21/08/06 18/05/06 21/02/06 -
Price 1.15 1.29 1.23 1.21 1.20 1.33 1.20 -
P/RPS 1.58 1.87 1.48 1.44 1.46 1.74 1.60 -0.83%
P/EPS 9.58 11.86 8.24 8.05 8.49 10.76 6.93 24.16%
EY 10.43 8.43 12.14 12.42 11.78 9.29 14.43 -19.50%
DY 0.00 0.00 10.57 5.51 0.00 0.00 12.50 -
P/NAPS 0.98 1.08 1.05 1.07 1.07 1.17 1.08 -6.28%

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