[YB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.01%
YoY- -4.34%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 134,198 131,408 122,448 119,733 116,914 113,800 111,008 13.46%
PBT 32,998 31,614 27,064 33,682 34,746 34,704 34,224 -2.40%
Tax -8,953 -8,992 -7,320 -5,976 -6,472 -6,708 -6,888 19.08%
NP 24,045 22,622 19,744 27,706 28,274 27,996 27,336 -8.18%
-
NP to SH 24,045 22,622 19,744 27,706 28,274 27,996 27,336 -8.18%
-
Tax Rate 27.13% 28.44% 27.05% 17.74% 18.63% 19.33% 20.13% -
Total Cost 110,153 108,786 102,704 92,027 88,640 85,804 83,672 20.09%
-
Net Worth 180,820 179,184 182,104 177,561 171,248 172,775 171,250 3.68%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 10,667 - - 23,994 14,937 - - -
Div Payout % 44.37% - - 86.61% 52.83% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 180,820 179,184 182,104 177,561 171,248 172,775 171,250 3.68%
NOSH 160,017 159,985 159,741 159,965 160,045 159,977 160,046 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.92% 17.22% 16.12% 23.14% 24.18% 24.60% 24.63% -
ROE 13.30% 12.63% 10.84% 15.60% 16.51% 16.20% 15.96% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 83.86 82.14 76.65 74.85 73.05 71.14 69.36 13.47%
EPS 15.03 14.14 12.36 17.32 17.67 17.50 17.08 -8.16%
DPS 6.67 0.00 0.00 15.00 9.33 0.00 0.00 -
NAPS 1.13 1.12 1.14 1.11 1.07 1.08 1.07 3.70%
Adjusted Per Share Value based on latest NOSH - 160,098
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.98 45.02 41.95 41.02 40.06 38.99 38.03 13.47%
EPS 8.24 7.75 6.76 9.49 9.69 9.59 9.37 -8.20%
DPS 3.65 0.00 0.00 8.22 5.12 0.00 0.00 -
NAPS 0.6195 0.6139 0.6239 0.6083 0.5867 0.5919 0.5867 3.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.18 1.17 1.28 1.17 1.62 1.69 1.70 -
P/RPS 1.41 1.42 1.67 1.56 2.22 2.38 2.45 -30.78%
P/EPS 7.85 8.27 10.36 6.76 9.17 9.66 9.95 -14.60%
EY 12.73 12.09 9.66 14.80 10.91 10.36 10.05 17.05%
DY 5.65 0.00 0.00 12.82 5.76 0.00 0.00 -
P/NAPS 1.04 1.04 1.12 1.05 1.51 1.56 1.59 -24.62%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 21/08/06 18/05/06 21/02/06 18/11/05 08/08/05 18/05/05 -
Price 1.21 1.20 1.33 1.20 1.44 1.66 1.82 -
P/RPS 1.44 1.46 1.74 1.60 1.97 2.33 2.62 -32.87%
P/EPS 8.05 8.49 10.76 6.93 8.15 9.49 10.66 -17.05%
EY 12.42 11.78 9.29 14.43 12.27 10.54 9.38 20.56%
DY 5.51 0.00 0.00 12.50 6.48 0.00 0.00 -
P/NAPS 1.07 1.07 1.17 1.08 1.35 1.54 1.70 -26.53%

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