[YB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.97%
YoY- -51.03%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 111,050 80,898 51,439 22,828 119,138 92,525 62,831 46.03%
PBT 15,435 9,488 4,799 1,634 16,836 13,949 8,593 47.60%
Tax -3,626 -2,446 -1,264 -443 -3,652 -3,151 -1,783 60.30%
NP 11,809 7,042 3,535 1,191 13,184 10,798 6,810 44.19%
-
NP to SH 11,809 7,042 3,535 1,191 13,184 10,798 6,810 44.19%
-
Tax Rate 23.49% 25.78% 26.34% 27.11% 21.69% 22.59% 20.75% -
Total Cost 99,241 73,856 47,904 21,637 105,954 81,727 56,021 46.25%
-
Net Worth 196,816 192,197 188,533 192,148 191,072 188,207 185,002 4.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,447 - - - 9,553 4,784 - -
Div Payout % 80.00% - - - 72.46% 44.31% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 196,816 192,197 188,533 192,148 191,072 188,207 185,002 4.20%
NOSH 157,453 157,539 157,111 158,800 159,227 159,497 159,484 -0.84%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.63% 8.70% 6.87% 5.22% 11.07% 11.67% 10.84% -
ROE 6.00% 3.66% 1.87% 0.62% 6.90% 5.74% 3.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.53 51.35 32.74 14.38 74.82 58.01 39.40 47.27%
EPS 7.50 4.47 2.25 0.75 8.28 6.77 4.27 45.42%
DPS 6.00 0.00 0.00 0.00 6.00 3.00 0.00 -
NAPS 1.25 1.22 1.20 1.21 1.20 1.18 1.16 5.09%
Adjusted Per Share Value based on latest NOSH - 158,800
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.05 27.72 17.62 7.82 40.82 31.70 21.53 46.02%
EPS 4.05 2.41 1.21 0.41 4.52 3.70 2.33 44.42%
DPS 3.24 0.00 0.00 0.00 3.27 1.64 0.00 -
NAPS 0.6743 0.6585 0.6459 0.6583 0.6546 0.6448 0.6338 4.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.71 0.70 0.67 0.54 0.54 0.57 0.83 -
P/RPS 1.01 1.36 2.05 3.76 0.72 0.98 2.11 -38.72%
P/EPS 9.47 15.66 29.78 72.00 6.52 8.42 19.44 -38.00%
EY 10.56 6.39 3.36 1.39 15.33 11.88 5.14 61.39%
DY 8.45 0.00 0.00 0.00 11.11 5.26 0.00 -
P/NAPS 0.57 0.57 0.56 0.45 0.45 0.48 0.72 -14.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 20/08/09 21/05/09 23/02/09 20/11/08 20/08/08 -
Price 0.74 0.70 0.70 0.69 0.55 0.52 0.61 -
P/RPS 1.05 1.36 2.14 4.80 0.74 0.90 1.55 -22.81%
P/EPS 9.87 15.66 31.11 92.00 6.64 7.68 14.29 -21.81%
EY 10.14 6.39 3.21 1.09 15.05 13.02 7.00 27.93%
DY 8.11 0.00 0.00 0.00 10.91 5.77 0.00 -
P/NAPS 0.59 0.57 0.58 0.57 0.46 0.44 0.53 7.39%

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