[YB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.71%
YoY- -27.43%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 102,878 91,312 119,138 123,366 125,662 97,472 112,652 -5.87%
PBT 9,598 6,536 16,836 18,598 17,186 12,204 21,203 -41.07%
Tax -2,528 -1,772 -3,652 -4,201 -3,566 -2,476 -3,557 -20.37%
NP 7,070 4,764 13,184 14,397 13,620 9,728 17,646 -45.68%
-
NP to SH 7,070 4,764 13,184 14,397 13,620 9,728 17,646 -45.68%
-
Tax Rate 26.34% 27.11% 21.69% 22.59% 20.75% 20.29% 16.78% -
Total Cost 95,808 86,548 105,954 108,969 112,042 87,744 95,006 0.56%
-
Net Worth 188,533 192,148 191,072 188,207 185,002 192,000 188,778 -0.08%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 9,553 6,379 - - 14,398 -
Div Payout % - - 72.46% 44.31% - - 81.60% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 188,533 192,148 191,072 188,207 185,002 192,000 188,778 -0.08%
NOSH 157,111 158,800 159,227 159,497 159,484 160,000 159,981 -1.20%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.87% 5.22% 11.07% 11.67% 10.84% 9.98% 15.66% -
ROE 3.75% 2.48% 6.90% 7.65% 7.36% 5.07% 9.35% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 65.48 57.50 74.82 77.35 78.79 60.92 70.42 -4.73%
EPS 4.50 3.00 8.28 9.03 8.54 6.08 11.03 -45.02%
DPS 0.00 0.00 6.00 4.00 0.00 0.00 9.00 -
NAPS 1.20 1.21 1.20 1.18 1.16 1.20 1.18 1.12%
Adjusted Per Share Value based on latest NOSH - 158,884
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 35.28 31.31 40.86 42.31 43.09 33.43 38.63 -5.87%
EPS 2.42 1.63 4.52 4.94 4.67 3.34 6.05 -45.74%
DPS 0.00 0.00 3.28 2.19 0.00 0.00 4.94 -
NAPS 0.6465 0.6589 0.6552 0.6454 0.6344 0.6584 0.6474 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.67 0.54 0.54 0.57 0.83 1.00 1.05 -
P/RPS 1.02 0.94 0.72 0.74 1.05 1.64 1.49 -22.34%
P/EPS 14.89 18.00 6.52 6.31 9.72 16.45 9.52 34.77%
EY 6.72 5.56 15.33 15.84 10.29 6.08 10.50 -25.75%
DY 0.00 0.00 11.11 7.02 0.00 0.00 8.57 -
P/NAPS 0.56 0.45 0.45 0.48 0.72 0.83 0.89 -26.59%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 23/02/09 20/11/08 20/08/08 21/05/08 27/02/08 -
Price 0.70 0.69 0.55 0.52 0.61 0.94 1.04 -
P/RPS 1.07 1.20 0.74 0.67 0.77 1.54 1.48 -19.46%
P/EPS 15.56 23.00 6.64 5.76 7.14 15.46 9.43 39.67%
EY 6.43 4.35 15.05 17.36 14.00 6.47 10.61 -28.40%
DY 0.00 0.00 10.91 7.69 0.00 0.00 8.65 -
P/NAPS 0.58 0.57 0.46 0.44 0.53 0.78 0.88 -24.28%

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