[YB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.93%
YoY- 99.79%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 33,081 36,250 28,643 30,152 29,459 28,611 22,828 28.02%
PBT 5,601 7,078 2,055 5,947 4,689 3,165 1,634 127.16%
Tax -1,036 -1,704 -509 -1,180 -1,182 -821 -443 76.09%
NP 4,565 5,374 1,546 4,767 3,507 2,344 1,191 144.71%
-
NP to SH 4,565 5,374 1,546 4,767 3,507 2,344 1,191 144.71%
-
Tax Rate 18.50% 24.07% 24.77% 19.84% 25.21% 25.94% 27.11% -
Total Cost 28,516 30,876 27,097 25,385 25,952 26,267 21,637 20.18%
-
Net Worth 193,618 193,275 198,771 196,658 191,862 188,778 192,148 0.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,714 - 9,439 - - - -
Div Payout % - 87.72% - 198.02% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 193,618 193,275 198,771 196,658 191,862 188,778 192,148 0.50%
NOSH 157,413 157,134 157,755 157,326 157,264 157,315 158,800 -0.58%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.80% 14.82% 5.40% 15.81% 11.90% 8.19% 5.22% -
ROE 2.36% 2.78% 0.78% 2.42% 1.83% 1.24% 0.62% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.02 23.07 18.16 19.17 18.73 18.19 14.38 28.77%
EPS 2.90 3.42 0.98 3.03 2.23 1.49 0.75 146.15%
DPS 0.00 3.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.23 1.23 1.26 1.25 1.22 1.20 1.21 1.09%
Adjusted Per Share Value based on latest NOSH - 157,326
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.33 12.42 9.81 10.33 10.09 9.80 7.82 28.01%
EPS 1.56 1.84 0.53 1.63 1.20 0.80 0.41 143.52%
DPS 0.00 1.62 0.00 3.23 0.00 0.00 0.00 -
NAPS 0.6634 0.6622 0.681 0.6738 0.6573 0.6468 0.6583 0.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.72 0.79 0.71 0.70 0.67 0.54 -
P/RPS 3.81 3.12 4.35 3.70 3.74 3.68 3.76 0.88%
P/EPS 27.59 21.05 80.61 23.43 31.39 44.97 72.00 -47.21%
EY 3.63 4.75 1.24 4.27 3.19 2.22 1.39 89.52%
DY 0.00 4.17 0.00 8.45 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.63 0.57 0.57 0.56 0.45 27.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 19/08/10 19/05/10 23/02/10 19/11/09 20/08/09 21/05/09 -
Price 0.81 0.75 0.85 0.74 0.70 0.70 0.69 -
P/RPS 3.85 3.25 4.68 3.86 3.74 3.85 4.80 -13.66%
P/EPS 27.93 21.93 86.73 24.42 31.39 46.98 92.00 -54.79%
EY 3.58 4.56 1.15 4.09 3.19 2.13 1.09 120.79%
DY 0.00 4.00 0.00 8.11 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.67 0.59 0.57 0.58 0.57 10.25%

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