[YB] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
08-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 4.83%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 30,612 32,047 30,785 29,148 27,752 32,669 36,109 -10.43%
PBT 6,766 7,622 8,708 8,796 8,556 9,594 11,731 -30.73%
Tax -1,830 -1,122 -1,501 -1,632 -1,722 -2,704 -3,227 -31.51%
NP 4,936 6,500 7,207 7,164 6,834 6,890 8,504 -30.44%
-
NP to SH 4,936 6,500 7,207 7,164 6,834 6,890 8,504 -30.44%
-
Tax Rate 27.05% 14.72% 17.24% 18.55% 20.13% 28.18% 27.51% -
Total Cost 25,676 25,547 23,578 21,984 20,918 25,779 27,605 -4.71%
-
Net Worth 182,104 177,709 171,366 172,703 171,250 164,656 168,158 5.46%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 12,807 11,210 - - 22,380 11,210 -
Div Payout % - 197.04% 155.56% - - 324.83% 131.83% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 182,104 177,709 171,366 172,703 171,250 164,656 168,158 5.46%
NOSH 159,741 160,098 160,155 159,910 160,046 159,860 160,150 -0.17%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.12% 20.28% 23.41% 24.58% 24.63% 21.09% 23.55% -
ROE 2.71% 3.66% 4.21% 4.15% 3.99% 4.18% 5.06% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.16 20.02 19.22 18.23 17.34 20.44 22.55 -10.30%
EPS 3.09 4.06 4.50 4.48 4.27 4.31 5.31 -30.32%
DPS 0.00 8.00 7.00 0.00 0.00 14.00 7.00 -
NAPS 1.14 1.11 1.07 1.08 1.07 1.03 1.05 5.64%
Adjusted Per Share Value based on latest NOSH - 159,910
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.49 10.98 10.55 9.99 9.51 11.19 12.37 -10.41%
EPS 1.69 2.23 2.47 2.45 2.34 2.36 2.91 -30.41%
DPS 0.00 4.39 3.84 0.00 0.00 7.67 3.84 -
NAPS 0.6239 0.6088 0.5871 0.5917 0.5867 0.5641 0.5761 5.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.28 1.17 1.62 1.69 1.70 1.82 1.62 -
P/RPS 6.68 5.85 8.43 9.27 9.80 8.91 7.19 -4.79%
P/EPS 41.42 28.82 36.00 37.72 39.81 42.23 30.51 22.62%
EY 2.41 3.47 2.78 2.65 2.51 2.37 3.28 -18.58%
DY 0.00 6.84 4.32 0.00 0.00 7.69 4.32 -
P/NAPS 1.12 1.05 1.51 1.56 1.59 1.77 1.54 -19.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 21/02/06 18/11/05 08/08/05 18/05/05 22/02/05 04/11/04 -
Price 1.33 1.20 1.44 1.66 1.82 1.78 1.67 -
P/RPS 6.94 5.99 7.49 9.11 10.50 8.71 7.41 -4.27%
P/EPS 43.04 29.56 32.00 37.05 42.62 41.30 31.45 23.28%
EY 2.32 3.38 3.13 2.70 2.35 2.42 3.18 -18.97%
DY 0.00 6.67 4.86 0.00 0.00 7.87 4.19 -
P/NAPS 1.17 1.08 1.35 1.54 1.70 1.73 1.59 -18.50%

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