[YB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -0.81%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 32,047 30,785 29,148 27,752 32,669 36,109 35,209 -6.06%
PBT 7,622 8,708 8,796 8,556 9,594 11,731 10,297 -18.12%
Tax -1,122 -1,501 -1,632 -1,722 -2,704 -3,227 -2,844 -46.11%
NP 6,500 7,207 7,164 6,834 6,890 8,504 7,453 -8.69%
-
NP to SH 6,500 7,207 7,164 6,834 6,890 8,504 7,453 -8.69%
-
Tax Rate 14.72% 17.24% 18.55% 20.13% 28.18% 27.51% 27.62% -
Total Cost 25,547 23,578 21,984 20,918 25,779 27,605 27,756 -5.36%
-
Net Worth 177,709 171,366 172,703 171,250 164,656 168,158 166,333 4.49%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 12,807 11,210 - - 22,380 11,210 - -
Div Payout % 197.04% 155.56% - - 324.83% 131.83% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 177,709 171,366 172,703 171,250 164,656 168,158 166,333 4.49%
NOSH 160,098 160,155 159,910 160,046 159,860 160,150 159,935 0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 20.28% 23.41% 24.58% 24.63% 21.09% 23.55% 21.17% -
ROE 3.66% 4.21% 4.15% 3.99% 4.18% 5.06% 4.48% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.02 19.22 18.23 17.34 20.44 22.55 22.01 -6.10%
EPS 4.06 4.50 4.48 4.27 4.31 5.31 4.66 -8.75%
DPS 8.00 7.00 0.00 0.00 14.00 7.00 0.00 -
NAPS 1.11 1.07 1.08 1.07 1.03 1.05 1.04 4.42%
Adjusted Per Share Value based on latest NOSH - 160,046
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.97 10.54 9.98 9.50 11.18 12.36 12.05 -6.05%
EPS 2.23 2.47 2.45 2.34 2.36 2.91 2.55 -8.52%
DPS 4.38 3.84 0.00 0.00 7.66 3.84 0.00 -
NAPS 0.6084 0.5867 0.5912 0.5863 0.5637 0.5757 0.5694 4.50%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.17 1.62 1.69 1.70 1.82 1.62 1.64 -
P/RPS 5.85 8.43 9.27 9.80 8.91 7.19 7.45 -14.84%
P/EPS 28.82 36.00 37.72 39.81 42.23 30.51 35.19 -12.43%
EY 3.47 2.78 2.65 2.51 2.37 3.28 2.84 14.24%
DY 6.84 4.32 0.00 0.00 7.69 4.32 0.00 -
P/NAPS 1.05 1.51 1.56 1.59 1.77 1.54 1.58 -23.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 18/11/05 08/08/05 18/05/05 22/02/05 04/11/04 18/08/04 -
Price 1.20 1.44 1.66 1.82 1.78 1.67 1.55 -
P/RPS 5.99 7.49 9.11 10.50 8.71 7.41 7.04 -10.18%
P/EPS 29.56 32.00 37.05 42.62 41.30 31.45 33.26 -7.54%
EY 3.38 3.13 2.70 2.35 2.42 3.18 3.01 8.01%
DY 6.67 4.86 0.00 0.00 7.87 4.19 0.00 -
P/NAPS 1.08 1.35 1.54 1.70 1.73 1.59 1.49 -19.26%

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