[YB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -24.93%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 136,981 136,510 144,144 151,304 162,697 163,994 166,268 -12.08%
PBT 12,350 12,174 15,204 13,088 17,442 18,128 17,288 -20.03%
Tax -2,867 -2,860 -3,678 -3,140 -4,191 -4,197 -3,788 -16.90%
NP 9,483 9,314 11,526 9,948 13,251 13,930 13,500 -20.92%
-
NP to SH 9,483 9,314 11,526 9,948 13,251 13,930 13,500 -20.92%
-
Tax Rate 23.21% 23.49% 24.19% 23.99% 24.03% 23.15% 21.91% -
Total Cost 127,498 127,196 132,618 141,356 149,446 150,064 152,768 -11.32%
-
Net Worth 213,566 210,536 209,128 204,061 206,056 202,321 198,251 5.07%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 3,170 - - -
Div Payout % - - - - 23.92% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 213,566 210,536 209,128 204,061 206,056 202,321 198,251 5.07%
NOSH 159,378 159,497 159,639 159,423 158,504 158,063 157,342 0.85%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.92% 6.82% 8.00% 6.57% 8.14% 8.49% 8.12% -
ROE 4.44% 4.42% 5.51% 4.88% 6.43% 6.89% 6.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.95 85.59 90.29 94.91 102.64 103.75 105.67 -12.83%
EPS 5.95 5.84 7.22 6.24 8.36 8.81 8.58 -21.60%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.34 1.32 1.31 1.28 1.30 1.28 1.26 4.17%
Adjusted Per Share Value based on latest NOSH - 159,423
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 46.89 46.73 49.35 51.80 55.70 56.14 56.92 -12.09%
EPS 3.25 3.19 3.95 3.41 4.54 4.77 4.62 -20.85%
DPS 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
NAPS 0.7311 0.7208 0.7159 0.6986 0.7054 0.6926 0.6787 5.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.845 0.835 0.97 1.05 1.02 1.27 1.17 -
P/RPS 0.98 0.98 1.07 1.11 0.99 1.22 1.11 -7.94%
P/EPS 14.20 14.30 13.43 16.83 12.20 14.41 13.64 2.71%
EY 7.04 6.99 7.44 5.94 8.20 6.94 7.33 -2.64%
DY 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.63 0.63 0.74 0.82 0.78 0.99 0.93 -22.81%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 20/11/15 24/08/15 21/05/15 25/02/15 21/11/14 21/08/14 -
Price 0.86 0.86 0.815 1.00 1.12 1.11 1.20 -
P/RPS 1.00 1.00 0.90 1.05 1.09 1.07 1.14 -8.34%
P/EPS 14.45 14.73 11.29 16.03 13.40 12.59 13.99 2.17%
EY 6.92 6.79 8.86 6.24 7.46 7.94 7.15 -2.15%
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.64 0.65 0.62 0.78 0.86 0.87 0.95 -23.09%

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