[YB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 59.44%
YoY- -14.96%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 58,158 27,506 132,716 100,649 65,704 30,612 119,733 -38.28%
PBT 12,180 5,940 32,124 24,749 15,807 6,766 33,682 -49.33%
Tax -2,578 -1,592 -8,238 -6,715 -4,496 -1,830 -5,976 -42.99%
NP 9,602 4,348 23,886 18,034 11,311 4,936 27,706 -50.75%
-
NP to SH 9,602 4,348 23,886 18,034 11,311 4,936 27,706 -50.75%
-
Tax Rate 21.17% 26.80% 25.64% 27.13% 28.44% 27.05% 17.74% -
Total Cost 48,556 23,158 108,830 82,615 54,393 25,676 92,027 -34.78%
-
Net Worth 187,238 190,225 187,184 180,820 179,184 182,104 177,561 3.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 20,798 8,000 - - 23,994 -
Div Payout % - - 87.07% 44.37% - - 86.61% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 187,238 190,225 187,184 180,820 179,184 182,104 177,561 3.61%
NOSH 160,033 159,852 159,986 160,017 159,985 159,741 159,965 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.51% 15.81% 18.00% 17.92% 17.22% 16.12% 23.14% -
ROE 5.13% 2.29% 12.76% 9.97% 6.31% 2.71% 15.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 36.34 17.21 82.95 62.90 41.07 19.16 74.85 -38.30%
EPS 6.00 2.72 14.93 11.27 7.07 3.09 17.32 -50.77%
DPS 0.00 0.00 13.00 5.00 0.00 0.00 15.00 -
NAPS 1.17 1.19 1.17 1.13 1.12 1.14 1.11 3.58%
Adjusted Per Share Value based on latest NOSH - 160,071
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.93 9.42 45.47 34.48 22.51 10.49 41.02 -38.27%
EPS 3.29 1.49 8.18 6.18 3.88 1.69 9.49 -50.74%
DPS 0.00 0.00 7.13 2.74 0.00 0.00 8.22 -
NAPS 0.6415 0.6517 0.6413 0.6195 0.6139 0.6239 0.6083 3.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.28 1.22 1.17 1.18 1.17 1.28 1.17 -
P/RPS 3.52 7.09 1.41 1.88 2.85 6.68 1.56 72.28%
P/EPS 21.33 44.85 7.84 10.47 16.55 41.42 6.76 115.58%
EY 4.69 2.23 12.76 9.55 6.04 2.41 14.80 -53.61%
DY 0.00 0.00 11.11 4.24 0.00 0.00 12.82 -
P/NAPS 1.09 1.03 1.00 1.04 1.04 1.12 1.05 2.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 23/05/07 16/02/07 16/11/06 21/08/06 18/05/06 21/02/06 -
Price 1.15 1.29 1.23 1.21 1.20 1.33 1.20 -
P/RPS 3.16 7.50 1.48 1.92 2.92 6.94 1.60 57.61%
P/EPS 19.17 47.43 8.24 10.74 16.97 43.04 6.93 97.42%
EY 5.22 2.11 12.14 9.31 5.89 2.32 14.43 -49.32%
DY 0.00 0.00 10.57 4.13 0.00 0.00 12.50 -
P/NAPS 0.98 1.08 1.05 1.07 1.07 1.17 1.08 -6.28%

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