[YB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -76.4%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 119,733 87,686 56,900 27,752 133,934 101,265 65,156 49.86%
PBT 33,682 26,060 17,352 8,556 39,907 30,313 18,582 48.50%
Tax -5,976 -4,854 -3,354 -1,722 -10,945 -8,241 -5,014 12.37%
NP 27,706 21,206 13,998 6,834 28,962 22,072 13,568 60.74%
-
NP to SH 27,706 21,206 13,998 6,834 28,962 22,072 13,568 60.74%
-
Tax Rate 17.74% 18.63% 19.33% 20.13% 27.43% 27.19% 26.98% -
Total Cost 92,027 66,480 42,902 20,918 104,972 79,193 51,588 46.93%
-
Net Worth 177,561 171,248 172,775 171,250 164,811 167,939 166,400 4.41%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 23,994 11,203 - - 33,602 11,195 - -
Div Payout % 86.61% 52.83% - - 116.02% 50.72% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 177,561 171,248 172,775 171,250 164,811 167,939 166,400 4.41%
NOSH 159,965 160,045 159,977 160,046 160,011 159,942 160,000 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 23.14% 24.18% 24.60% 24.63% 21.62% 21.80% 20.82% -
ROE 15.60% 12.38% 8.10% 3.99% 17.57% 13.14% 8.15% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 74.85 54.79 35.57 17.34 83.70 63.31 40.72 49.89%
EPS 17.32 13.25 8.75 4.27 18.10 13.80 8.48 60.76%
DPS 15.00 7.00 0.00 0.00 21.00 7.00 0.00 -
NAPS 1.11 1.07 1.08 1.07 1.03 1.05 1.04 4.42%
Adjusted Per Share Value based on latest NOSH - 160,046
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 40.99 30.02 19.48 9.50 45.85 34.67 22.31 49.84%
EPS 9.48 7.26 4.79 2.34 9.91 7.56 4.64 60.80%
DPS 8.21 3.84 0.00 0.00 11.50 3.83 0.00 -
NAPS 0.6079 0.5863 0.5915 0.5863 0.5642 0.5749 0.5697 4.40%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.17 1.62 1.69 1.70 1.82 1.62 1.64 -
P/RPS 1.56 2.96 4.75 9.80 2.17 2.56 4.03 -46.79%
P/EPS 6.76 12.23 19.31 39.81 10.06 11.74 19.34 -50.28%
EY 14.80 8.18 5.18 2.51 9.95 8.52 5.17 101.22%
DY 12.82 4.32 0.00 0.00 11.54 4.32 0.00 -
P/NAPS 1.05 1.51 1.56 1.59 1.77 1.54 1.58 -23.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 18/11/05 08/08/05 18/05/05 22/02/05 04/11/04 18/08/04 -
Price 1.20 1.44 1.66 1.82 1.78 1.67 1.55 -
P/RPS 1.60 2.63 4.67 10.50 2.13 2.64 3.81 -43.83%
P/EPS 6.93 10.87 18.97 42.62 9.83 12.10 18.28 -47.52%
EY 14.43 9.20 5.27 2.35 10.17 8.26 5.47 90.58%
DY 12.50 4.86 0.00 0.00 11.80 4.19 0.00 -
P/NAPS 1.08 1.35 1.54 1.70 1.73 1.59 1.49 -19.26%

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