[YB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.49%
YoY- 85.59%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 43,784 39,350 43,288 36,615 41,508 36,707 35,126 15.86%
PBT 5,956 2,688 5,215 4,070 5,010 2,475 4,425 21.97%
Tax -1,481 -413 -1,334 -965 -1,247 -581 -1,108 21.40%
NP 4,475 2,275 3,881 3,105 3,763 1,894 3,317 22.16%
-
NP to SH 4,475 2,275 3,881 3,105 3,763 1,894 3,317 22.16%
-
Tax Rate 24.87% 15.36% 25.58% 23.71% 24.89% 23.47% 25.04% -
Total Cost 39,309 37,075 39,407 33,510 37,745 34,813 31,809 15.20%
-
Net Worth 201,375 198,095 197,154 192,510 195,118 197,162 196,216 1.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,657 - 6,194 - 6,229 -
Div Payout % - - 120.00% - 164.61% - 187.79% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 201,375 198,095 197,154 192,510 195,118 197,162 196,216 1.75%
NOSH 159,821 154,761 155,240 155,250 154,855 155,245 155,727 1.74%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.22% 5.78% 8.97% 8.48% 9.07% 5.16% 9.44% -
ROE 2.22% 1.15% 1.97% 1.61% 1.93% 0.96% 1.69% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.40 25.43 27.88 23.58 26.80 23.64 22.56 13.87%
EPS 2.80 1.47 2.50 2.00 2.43 1.22 2.13 20.06%
DPS 0.00 0.00 3.00 0.00 4.00 0.00 4.00 -
NAPS 1.26 1.28 1.27 1.24 1.26 1.27 1.26 0.00%
Adjusted Per Share Value based on latest NOSH - 155,250
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.00 13.48 14.83 12.54 14.22 12.58 12.03 15.89%
EPS 1.53 0.78 1.33 1.06 1.29 0.65 1.14 21.73%
DPS 0.00 0.00 1.60 0.00 2.12 0.00 2.13 -
NAPS 0.6899 0.6787 0.6755 0.6596 0.6685 0.6755 0.6723 1.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.17 1.15 0.97 0.94 0.87 0.835 0.85 -
P/RPS 4.27 4.52 3.48 3.99 3.25 3.53 3.77 8.68%
P/EPS 41.79 78.23 38.80 47.00 35.80 68.44 39.91 3.12%
EY 2.39 1.28 2.58 2.13 2.79 1.46 2.51 -3.22%
DY 0.00 0.00 3.09 0.00 4.60 0.00 4.71 -
P/NAPS 0.93 0.90 0.76 0.76 0.69 0.66 0.67 24.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 21/05/14 25/02/14 21/11/13 27/08/13 21/05/13 26/02/13 -
Price 1.20 1.29 1.09 0.98 0.865 0.93 0.835 -
P/RPS 4.38 5.07 3.91 4.16 3.23 3.93 3.70 11.93%
P/EPS 42.86 87.76 43.60 49.00 35.60 76.23 39.20 6.14%
EY 2.33 1.14 2.29 2.04 2.81 1.31 2.55 -5.85%
DY 0.00 0.00 2.75 0.00 4.62 0.00 4.79 -
P/NAPS 0.95 1.01 0.86 0.79 0.69 0.73 0.66 27.56%

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