[YB] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -16.24%
YoY- 31.45%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 32,669 36,109 35,209 29,947 29,761 30,289 29,320 7.44%
PBT 9,594 11,731 10,297 8,285 8,256 9,024 8,152 11.41%
Tax -2,704 -3,227 -2,844 -2,170 -955 -1,173 -2,342 10.00%
NP 6,890 8,504 7,453 6,115 7,301 7,851 5,810 11.97%
-
NP to SH 6,890 8,504 7,453 6,115 7,301 7,851 5,810 11.97%
-
Tax Rate 28.18% 27.51% 27.62% 26.19% 11.57% 13.00% 28.73% -
Total Cost 25,779 27,605 27,756 23,832 22,460 22,438 23,510 6.30%
-
Net Worth 164,656 168,158 166,333 163,280 156,907 159,898 158,454 2.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 22,380 11,210 - - 16,010 5,596 - -
Div Payout % 324.83% 131.83% - - 219.30% 71.28% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 164,656 168,158 166,333 163,280 156,907 159,898 158,454 2.58%
NOSH 159,860 160,150 159,935 160,078 160,109 159,898 160,055 -0.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 21.09% 23.55% 21.17% 20.42% 24.53% 25.92% 19.82% -
ROE 4.18% 5.06% 4.48% 3.75% 4.65% 4.91% 3.67% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.44 22.55 22.01 18.71 18.59 18.94 18.32 7.53%
EPS 4.31 5.31 4.66 3.82 4.56 4.91 3.63 12.06%
DPS 14.00 7.00 0.00 0.00 10.00 3.50 0.00 -
NAPS 1.03 1.05 1.04 1.02 0.98 1.00 0.99 2.66%
Adjusted Per Share Value based on latest NOSH - 160,078
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.18 12.36 12.05 10.25 10.19 10.37 10.04 7.39%
EPS 2.36 2.91 2.55 2.09 2.50 2.69 1.99 11.98%
DPS 7.66 3.84 0.00 0.00 5.48 1.92 0.00 -
NAPS 0.5637 0.5757 0.5694 0.559 0.5372 0.5474 0.5425 2.57%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.82 1.62 1.64 1.86 1.31 1.08 1.03 -
P/RPS 8.91 7.19 7.45 9.94 7.05 5.70 5.62 35.77%
P/EPS 42.23 30.51 35.19 48.69 28.73 22.00 28.37 30.21%
EY 2.37 3.28 2.84 2.05 3.48 4.55 3.52 -23.08%
DY 7.69 4.32 0.00 0.00 7.63 3.24 0.00 -
P/NAPS 1.77 1.54 1.58 1.82 1.34 1.08 1.04 42.31%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 04/11/04 18/08/04 18/05/04 26/02/04 14/11/03 15/08/03 -
Price 1.78 1.67 1.55 1.48 1.67 1.30 1.08 -
P/RPS 8.71 7.41 7.04 7.91 8.98 6.86 5.90 29.49%
P/EPS 41.30 31.45 33.26 38.74 36.62 26.48 29.75 24.32%
EY 2.42 3.18 3.01 2.58 2.73 3.78 3.36 -19.57%
DY 7.87 4.19 0.00 0.00 5.99 2.69 0.00 -
P/NAPS 1.73 1.59 1.49 1.45 1.70 1.30 1.09 35.87%

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