[YB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -47.63%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 131,845 130,632 129,786 114,572 111,050 107,864 102,878 17.93%
PBT 15,320 19,645 18,266 8,220 15,435 12,650 9,598 36.46%
Tax 0 -4,332 -4,426 -2,036 -3,626 -3,261 -2,528 -
NP 15,320 15,313 13,840 6,184 11,809 9,389 7,070 67.21%
-
NP to SH 15,175 15,313 13,840 6,184 11,809 9,389 7,070 66.16%
-
Tax Rate 0.00% 22.05% 24.23% 24.77% 23.49% 25.78% 26.34% -
Total Cost 116,525 115,318 115,946 108,388 99,241 98,474 95,808 13.89%
-
Net Worth 198,184 193,514 193,445 198,771 196,816 192,197 188,533 3.37%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 11,010 6,293 9,436 - 9,447 - - -
Div Payout % 72.56% 41.10% 68.18% - 80.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 198,184 193,514 193,445 198,771 196,816 192,197 188,533 3.37%
NOSH 157,289 157,328 157,272 157,755 157,453 157,539 157,111 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.62% 11.72% 10.66% 5.40% 10.63% 8.70% 6.87% -
ROE 7.66% 7.91% 7.15% 3.11% 6.00% 4.89% 3.75% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.82 83.03 82.52 72.63 70.53 68.47 65.48 17.84%
EPS 9.74 9.73 8.80 3.92 7.50 5.96 4.50 67.09%
DPS 7.00 4.00 6.00 0.00 6.00 0.00 0.00 -
NAPS 1.26 1.23 1.23 1.26 1.25 1.22 1.20 3.29%
Adjusted Per Share Value based on latest NOSH - 157,755
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.17 44.76 44.47 39.25 38.05 36.95 35.25 17.92%
EPS 5.20 5.25 4.74 2.12 4.05 3.22 2.42 66.28%
DPS 3.77 2.16 3.23 0.00 3.24 0.00 0.00 -
NAPS 0.679 0.663 0.6628 0.681 0.6743 0.6585 0.6459 3.37%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.81 0.80 0.72 0.79 0.71 0.70 0.67 -
P/RPS 0.97 0.96 0.87 1.09 1.01 1.02 1.02 -3.28%
P/EPS 8.40 8.22 8.18 20.15 9.47 11.74 14.89 -31.65%
EY 11.91 12.17 12.22 4.96 10.56 8.51 6.72 46.29%
DY 8.64 5.00 8.33 0.00 8.45 0.00 0.00 -
P/NAPS 0.64 0.65 0.59 0.63 0.57 0.57 0.56 9.28%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 19/08/10 19/05/10 23/02/10 19/11/09 20/08/09 -
Price 0.85 0.81 0.75 0.85 0.74 0.70 0.70 -
P/RPS 1.01 0.98 0.91 1.17 1.05 1.02 1.07 -3.76%
P/EPS 8.81 8.32 8.52 21.68 9.87 11.74 15.56 -31.48%
EY 11.35 12.02 11.73 4.61 10.14 8.51 6.43 45.90%
DY 8.24 4.94 8.00 0.00 8.11 0.00 0.00 -
P/NAPS 0.67 0.66 0.61 0.67 0.59 0.57 0.58 10.06%

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