[YB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 67.69%
YoY- -10.43%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 97,974 64,893 28,643 111,050 80,898 51,439 22,828 163.86%
PBT 14,734 9,133 2,055 15,435 9,488 4,799 1,634 332.64%
Tax -3,249 -2,213 -509 -3,626 -2,446 -1,264 -443 277.02%
NP 11,485 6,920 1,546 11,809 7,042 3,535 1,191 352.42%
-
NP to SH 11,485 6,920 1,546 11,809 7,042 3,535 1,191 352.42%
-
Tax Rate 22.05% 24.23% 24.77% 23.49% 25.78% 26.34% 27.11% -
Total Cost 86,489 57,973 27,097 99,241 73,856 47,904 21,637 151.65%
-
Net Worth 193,514 193,445 198,771 196,816 192,197 188,533 192,148 0.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,719 4,718 - 9,447 - - - -
Div Payout % 41.10% 68.18% - 80.00% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 193,514 193,445 198,771 196,816 192,197 188,533 192,148 0.47%
NOSH 157,328 157,272 157,755 157,453 157,539 157,111 158,800 -0.61%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.72% 10.66% 5.40% 10.63% 8.70% 6.87% 5.22% -
ROE 5.93% 3.58% 0.78% 6.00% 3.66% 1.87% 0.62% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 62.27 41.26 18.16 70.53 51.35 32.74 14.38 165.43%
EPS 7.30 4.40 0.98 7.50 4.47 2.25 0.75 355.23%
DPS 3.00 3.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.23 1.23 1.26 1.25 1.22 1.20 1.21 1.09%
Adjusted Per Share Value based on latest NOSH - 157,326
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.54 22.22 9.81 38.02 27.69 17.61 7.81 163.97%
EPS 3.93 2.37 0.53 4.04 2.41 1.21 0.41 350.61%
DPS 1.62 1.62 0.00 3.23 0.00 0.00 0.00 -
NAPS 0.6625 0.6622 0.6805 0.6738 0.658 0.6454 0.6578 0.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.72 0.79 0.71 0.70 0.67 0.54 -
P/RPS 1.28 1.74 4.35 1.01 1.36 2.05 3.76 -51.21%
P/EPS 10.96 16.36 80.61 9.47 15.66 29.78 72.00 -71.45%
EY 9.13 6.11 1.24 10.56 6.39 3.36 1.39 250.32%
DY 3.75 4.17 0.00 8.45 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.63 0.57 0.57 0.56 0.45 27.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 19/08/10 19/05/10 23/02/10 19/11/09 20/08/09 21/05/09 -
Price 0.81 0.75 0.85 0.74 0.70 0.70 0.69 -
P/RPS 1.30 1.82 4.68 1.05 1.36 2.14 4.80 -58.10%
P/EPS 11.10 17.05 86.73 9.87 15.66 31.11 92.00 -75.55%
EY 9.01 5.87 1.15 10.14 6.39 3.21 1.09 308.29%
DY 3.70 4.00 0.00 8.11 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.67 0.59 0.57 0.58 0.57 10.25%

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