[YB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -84.53%
YoY- -39.77%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 131,363 96,237 64,609 28,205 132,742 101,813 69,658 52.34%
PBT 14,296 9,871 7,594 2,252 13,314 11,462 9,280 33.21%
Tax -3,623 -2,515 -1,911 -600 -2,716 -3,012 -2,381 32.12%
NP 10,673 7,356 5,683 1,652 10,598 8,450 6,899 33.58%
-
NP to SH 10,673 7,356 5,975 1,640 10,598 8,450 6,899 33.58%
-
Tax Rate 25.34% 25.48% 25.16% 26.64% 20.40% 26.28% 25.66% -
Total Cost 120,690 88,881 58,926 26,553 122,144 93,363 62,759 54.33%
-
Net Worth 196,320 193,250 206,260 196,490 200,684 194,758 199,583 -1.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,906 4,675 4,910 - 11,238 4,711 4,714 74.48%
Div Payout % 102.19% 63.56% 82.19% - 106.04% 55.76% 68.34% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 196,320 193,250 206,260 196,490 200,684 194,758 199,583 -1.08%
NOSH 155,810 155,847 163,698 154,716 160,547 157,063 157,152 -0.56%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.12% 7.64% 8.80% 5.86% 7.98% 8.30% 9.90% -
ROE 5.44% 3.81% 2.90% 0.83% 5.28% 4.34% 3.46% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 84.31 61.75 39.47 18.23 82.68 64.82 44.33 53.20%
EPS 6.85 4.72 3.65 1.06 6.76 5.38 4.39 34.34%
DPS 7.00 3.00 3.00 0.00 7.00 3.00 3.00 75.46%
NAPS 1.26 1.24 1.26 1.27 1.25 1.24 1.27 -0.52%
Adjusted Per Share Value based on latest NOSH - 154,716
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.01 32.97 22.14 9.66 45.48 34.88 23.87 52.33%
EPS 3.66 2.52 2.05 0.56 3.63 2.90 2.36 33.80%
DPS 3.74 1.60 1.68 0.00 3.85 1.61 1.62 74.23%
NAPS 0.6726 0.6621 0.7067 0.6732 0.6876 0.6673 0.6838 -1.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.88 0.83 0.90 0.83 0.85 0.86 -
P/RPS 1.01 1.43 2.10 4.94 1.00 1.31 1.94 -35.15%
P/EPS 12.41 18.64 22.74 84.91 12.57 15.80 19.59 -26.13%
EY 8.06 5.36 4.40 1.18 7.95 6.33 5.10 35.49%
DY 8.24 3.41 3.61 0.00 8.43 3.53 3.49 76.84%
P/NAPS 0.67 0.71 0.66 0.71 0.66 0.69 0.68 -0.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 28/08/12 21/05/12 27/02/12 18/11/11 18/08/11 -
Price 0.835 0.83 0.83 0.88 0.93 0.84 0.88 -
P/RPS 0.99 1.34 2.10 4.83 1.12 1.30 1.99 -37.08%
P/EPS 12.19 17.58 22.74 83.02 14.09 15.61 20.05 -28.12%
EY 8.20 5.69 4.40 1.20 7.10 6.40 4.99 39.04%
DY 8.38 3.61 3.61 0.00 7.53 3.57 3.41 81.61%
P/NAPS 0.66 0.67 0.66 0.69 0.74 0.68 0.69 -2.90%

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