[YB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 54.79%
YoY- 19.24%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 72,072 37,826 162,697 122,996 83,134 39,350 158,118 -40.85%
PBT 7,602 3,272 17,442 13,596 8,644 2,688 16,770 -41.07%
Tax -1,839 -785 -4,191 -3,148 -1,894 -413 -4,127 -41.74%
NP 5,763 2,487 13,251 10,448 6,750 2,275 12,643 -40.85%
-
NP to SH 5,763 2,487 13,251 10,448 6,750 2,275 12,643 -40.85%
-
Tax Rate 24.19% 23.99% 24.03% 23.15% 21.91% 15.36% 24.61% -
Total Cost 66,309 35,339 149,446 112,548 76,384 37,075 145,475 -40.85%
-
Net Worth 209,128 204,061 206,056 202,321 198,251 198,095 197,013 4.07%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,170 - - - 10,859 -
Div Payout % - - 23.92% - - - 85.89% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 209,128 204,061 206,056 202,321 198,251 198,095 197,013 4.07%
NOSH 159,639 159,423 158,504 158,063 157,342 154,761 155,128 1.93%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.00% 6.57% 8.14% 8.49% 8.12% 5.78% 8.00% -
ROE 2.76% 1.22% 6.43% 5.16% 3.40% 1.15% 6.42% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.15 23.73 102.64 77.81 52.84 25.43 101.93 -41.97%
EPS 3.61 1.56 8.36 6.61 4.29 1.47 8.15 -41.97%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 7.00 -
NAPS 1.31 1.28 1.30 1.28 1.26 1.28 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 159,396
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.69 12.96 55.74 42.14 28.48 13.48 54.17 -40.85%
EPS 1.97 0.85 4.54 3.58 2.31 0.78 4.33 -40.93%
DPS 0.00 0.00 1.09 0.00 0.00 0.00 3.72 -
NAPS 0.7165 0.6991 0.706 0.6932 0.6792 0.6787 0.675 4.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.97 1.05 1.02 1.27 1.17 1.15 0.97 -
P/RPS 2.15 4.43 0.99 1.63 2.21 4.52 0.95 72.63%
P/EPS 26.87 67.31 12.20 19.21 27.27 78.23 11.90 72.36%
EY 3.72 1.49 8.20 5.20 3.67 1.28 8.40 -41.98%
DY 0.00 0.00 1.96 0.00 0.00 0.00 7.22 -
P/NAPS 0.74 0.82 0.78 0.99 0.93 0.90 0.76 -1.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 21/05/15 25/02/15 21/11/14 21/08/14 21/05/14 25/02/14 -
Price 0.815 1.00 1.12 1.11 1.20 1.29 1.09 -
P/RPS 1.81 4.21 1.09 1.43 2.27 5.07 1.07 42.10%
P/EPS 22.58 64.10 13.40 16.79 27.97 87.76 13.37 41.95%
EY 4.43 1.56 7.46 5.95 3.57 1.14 7.48 -29.54%
DY 0.00 0.00 1.79 0.00 0.00 0.00 6.42 -
P/NAPS 0.62 0.78 0.86 0.87 0.95 1.01 0.86 -19.64%

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