[YB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -61.41%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 41,508 36,707 35,126 31,628 36,404 28,205 30,929 21.69%
PBT 5,010 2,475 4,425 2,277 5,342 2,252 1,852 94.26%
Tax -1,247 -581 -1,108 -604 -1,311 -600 296 -
NP 3,763 1,894 3,317 1,673 4,031 1,652 2,148 45.37%
-
NP to SH 3,763 1,894 3,317 1,673 4,335 1,640 2,148 45.37%
-
Tax Rate 24.89% 23.47% 25.04% 26.53% 24.54% 26.64% -15.98% -
Total Cost 37,745 34,813 31,809 29,955 32,373 26,553 28,781 19.83%
-
Net Worth 195,118 197,162 196,216 193,880 210,891 196,490 187,590 2.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 6,194 - 6,229 - 5,021 - 6,002 2.12%
Div Payout % 164.61% - 187.79% - 115.83% - 279.46% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 195,118 197,162 196,216 193,880 210,891 196,490 187,590 2.66%
NOSH 154,855 155,245 155,727 156,355 167,374 154,716 150,072 2.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.07% 5.16% 9.44% 5.29% 11.07% 5.86% 6.94% -
ROE 1.93% 0.96% 1.69% 0.86% 2.06% 0.83% 1.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.80 23.64 22.56 20.23 21.75 18.23 20.61 19.15%
EPS 2.43 1.22 2.13 1.07 2.59 1.06 1.38 45.87%
DPS 4.00 0.00 4.00 0.00 3.00 0.00 4.00 0.00%
NAPS 1.26 1.27 1.26 1.24 1.26 1.27 1.25 0.53%
Adjusted Per Share Value based on latest NOSH - 156,355
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.21 12.57 12.03 10.83 12.46 9.66 10.59 21.67%
EPS 1.29 0.65 1.14 0.57 1.48 0.56 0.74 44.89%
DPS 2.12 0.00 2.13 0.00 1.72 0.00 2.06 1.93%
NAPS 0.668 0.675 0.6717 0.6637 0.722 0.6727 0.6422 2.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.87 0.835 0.85 0.88 0.83 0.90 0.83 -
P/RPS 3.25 3.53 3.77 4.35 3.82 4.94 4.03 -13.37%
P/EPS 35.80 68.44 39.91 82.24 32.05 84.91 57.99 -27.51%
EY 2.79 1.46 2.51 1.22 3.12 1.18 1.72 38.09%
DY 4.60 0.00 4.71 0.00 3.61 0.00 4.82 -3.06%
P/NAPS 0.69 0.66 0.67 0.71 0.66 0.71 0.66 3.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 21/05/13 26/02/13 21/11/12 28/08/12 21/05/12 27/02/12 -
Price 0.865 0.93 0.835 0.83 0.83 0.88 0.93 -
P/RPS 3.23 3.93 3.70 4.10 3.82 4.83 4.51 -19.96%
P/EPS 35.60 76.23 39.20 77.57 32.05 83.02 64.98 -33.06%
EY 2.81 1.31 2.55 1.29 3.12 1.20 1.54 49.37%
DY 4.62 0.00 4.79 0.00 3.61 0.00 4.30 4.90%
P/NAPS 0.69 0.73 0.66 0.67 0.66 0.69 0.74 -4.56%

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