[YB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -15.09%
YoY- -23.27%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 29,761 30,289 29,320 26,402 28,472 28,307 32,883 -6.41%
PBT 8,256 9,024 8,152 6,452 5,745 8,683 10,443 -14.46%
Tax -955 -1,173 -2,342 -1,800 -266 -1,579 -2,289 -44.07%
NP 7,301 7,851 5,810 4,652 5,479 7,104 8,154 -7.08%
-
NP to SH 7,301 7,851 5,810 4,652 5,479 7,104 8,154 -7.08%
-
Tax Rate 11.57% 13.00% 28.73% 27.90% 4.63% 18.18% 21.92% -
Total Cost 22,460 22,438 23,510 21,750 22,993 21,203 24,729 -6.19%
-
Net Worth 156,907 159,898 158,454 156,665 153,796 147,199 143,894 5.92%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 16,010 5,596 - - - 3,999 - -
Div Payout % 219.30% 71.28% - - - 56.31% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 156,907 159,898 158,454 156,665 153,796 147,199 143,894 5.92%
NOSH 160,109 159,898 160,055 159,862 160,204 159,999 159,882 0.09%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 24.53% 25.92% 19.82% 17.62% 19.24% 25.10% 24.80% -
ROE 4.65% 4.91% 3.67% 2.97% 3.56% 4.83% 5.67% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 18.59 18.94 18.32 16.52 17.77 17.69 20.57 -6.50%
EPS 4.56 4.91 3.63 2.91 3.42 4.44 5.10 -7.17%
DPS 10.00 3.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.98 1.00 0.99 0.98 0.96 0.92 0.90 5.82%
Adjusted Per Share Value based on latest NOSH - 159,862
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.20 10.38 10.05 9.05 9.75 9.70 11.27 -6.41%
EPS 2.50 2.69 1.99 1.59 1.88 2.43 2.79 -7.03%
DPS 5.49 1.92 0.00 0.00 0.00 1.37 0.00 -
NAPS 0.5376 0.5478 0.5429 0.5367 0.5269 0.5043 0.493 5.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.31 1.08 1.03 0.92 1.01 1.03 1.13 -
P/RPS 7.05 5.70 5.62 5.57 5.68 5.82 5.49 18.09%
P/EPS 28.73 22.00 28.37 31.62 29.53 23.20 22.16 18.84%
EY 3.48 4.55 3.52 3.16 3.39 4.31 4.51 -15.83%
DY 7.63 3.24 0.00 0.00 0.00 2.43 0.00 -
P/NAPS 1.34 1.08 1.04 0.94 1.05 1.12 1.26 4.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 14/11/03 15/08/03 21/05/03 27/02/03 15/11/02 23/08/02 -
Price 1.67 1.30 1.08 0.95 1.00 1.05 1.07 -
P/RPS 8.98 6.86 5.90 5.75 5.63 5.93 5.20 43.79%
P/EPS 36.62 26.48 29.75 32.65 29.24 23.65 20.98 44.82%
EY 2.73 3.78 3.36 3.06 3.42 4.23 4.77 -30.99%
DY 5.99 2.69 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 1.70 1.30 1.09 0.97 1.04 1.14 1.19 26.76%

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