[YB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -5.73%
YoY- 229.75%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 114,681 111,444 105,608 114,117 114,193 114,676 97,820 11.17%
PBT 31,504 29,208 25,808 32,039 35,058 35,224 28,676 6.46%
Tax -7,086 -8,284 -7,200 -5,240 -6,632 -6,790 -4,424 36.85%
NP 24,417 20,924 18,608 26,799 28,426 28,434 24,252 0.45%
-
NP to SH 24,417 20,924 18,608 26,799 28,426 28,434 24,252 0.45%
-
Tax Rate 22.49% 28.36% 27.90% 16.36% 18.92% 19.28% 15.43% -
Total Cost 90,264 90,520 87,000 87,318 85,766 86,242 73,568 14.59%
-
Net Worth 159,938 158,369 156,665 145,844 137,355 143,929 111,472 27.18%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,463 - - 3,798 4,976 - - -
Div Payout % 30.57% - - 14.17% 17.51% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 159,938 158,369 156,665 145,844 137,355 143,929 111,472 27.18%
NOSH 159,938 159,969 159,862 151,921 149,299 159,921 135,941 11.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 21.29% 18.78% 17.62% 23.48% 24.89% 24.80% 24.79% -
ROE 15.27% 13.21% 11.88% 18.38% 20.70% 19.76% 21.76% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 71.70 69.67 66.06 75.12 76.49 71.71 71.96 -0.24%
EPS 15.27 13.08 11.64 17.64 19.04 17.78 17.84 -9.84%
DPS 4.67 0.00 0.00 2.50 3.33 0.00 0.00 -
NAPS 1.00 0.99 0.98 0.96 0.92 0.90 0.82 14.13%
Adjusted Per Share Value based on latest NOSH - 160,204
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.29 38.18 36.18 39.10 39.12 39.29 33.51 11.18%
EPS 8.37 7.17 6.38 9.18 9.74 9.74 8.31 0.48%
DPS 2.56 0.00 0.00 1.30 1.71 0.00 0.00 -
NAPS 0.548 0.5426 0.5367 0.4997 0.4706 0.4931 0.3819 27.19%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.08 1.03 0.92 1.01 1.03 1.13 0.00 -
P/RPS 1.51 1.48 1.39 1.34 1.35 1.58 0.00 -
P/EPS 7.07 7.87 7.90 5.73 5.41 6.36 0.00 -
EY 14.14 12.70 12.65 17.47 18.49 15.73 0.00 -
DY 4.32 0.00 0.00 2.48 3.24 0.00 0.00 -
P/NAPS 1.08 1.04 0.94 1.05 1.12 1.26 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 15/08/03 21/05/03 27/02/03 15/11/02 23/08/02 15/05/02 -
Price 1.30 1.08 0.95 1.00 1.05 1.07 1.30 -
P/RPS 1.81 1.55 1.44 1.33 1.37 1.49 1.81 0.00%
P/EPS 8.52 8.26 8.16 5.67 5.51 6.02 7.29 10.94%
EY 11.74 12.11 12.25 17.64 18.13 16.62 13.72 -9.86%
DY 3.59 0.00 0.00 2.50 3.17 0.00 0.00 -
P/NAPS 1.30 1.09 0.97 1.04 1.14 1.19 1.59 -12.55%

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