[YB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -42.9%
YoY- 15.49%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 43,288 36,615 41,508 36,707 35,126 31,628 36,404 12.20%
PBT 5,215 4,070 5,010 2,475 4,425 2,277 5,342 -1.58%
Tax -1,334 -965 -1,247 -581 -1,108 -604 -1,311 1.16%
NP 3,881 3,105 3,763 1,894 3,317 1,673 4,031 -2.48%
-
NP to SH 3,881 3,105 3,763 1,894 3,317 1,673 4,335 -7.09%
-
Tax Rate 25.58% 23.71% 24.89% 23.47% 25.04% 26.53% 24.54% -
Total Cost 39,407 33,510 37,745 34,813 31,809 29,955 32,373 13.96%
-
Net Worth 197,154 192,510 195,118 197,162 196,216 193,880 210,891 -4.37%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,657 - 6,194 - 6,229 - 5,021 -4.88%
Div Payout % 120.00% - 164.61% - 187.79% - 115.83% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 197,154 192,510 195,118 197,162 196,216 193,880 210,891 -4.37%
NOSH 155,240 155,250 154,855 155,245 155,727 156,355 167,374 -4.88%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.97% 8.48% 9.07% 5.16% 9.44% 5.29% 11.07% -
ROE 1.97% 1.61% 1.93% 0.96% 1.69% 0.86% 2.06% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.88 23.58 26.80 23.64 22.56 20.23 21.75 17.94%
EPS 2.50 2.00 2.43 1.22 2.13 1.07 2.59 -2.32%
DPS 3.00 0.00 4.00 0.00 4.00 0.00 3.00 0.00%
NAPS 1.27 1.24 1.26 1.27 1.26 1.24 1.26 0.52%
Adjusted Per Share Value based on latest NOSH - 155,245
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.82 12.53 14.21 12.57 12.03 10.83 12.46 12.22%
EPS 1.33 1.06 1.29 0.65 1.14 0.57 1.48 -6.85%
DPS 1.59 0.00 2.12 0.00 2.13 0.00 1.72 -5.09%
NAPS 0.6749 0.659 0.668 0.675 0.6717 0.6637 0.722 -4.38%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.97 0.94 0.87 0.835 0.85 0.88 0.83 -
P/RPS 3.48 3.99 3.25 3.53 3.77 4.35 3.82 -6.00%
P/EPS 38.80 47.00 35.80 68.44 39.91 82.24 32.05 13.54%
EY 2.58 2.13 2.79 1.46 2.51 1.22 3.12 -11.86%
DY 3.09 0.00 4.60 0.00 4.71 0.00 3.61 -9.82%
P/NAPS 0.76 0.76 0.69 0.66 0.67 0.71 0.66 9.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 27/08/13 21/05/13 26/02/13 21/11/12 28/08/12 -
Price 1.09 0.98 0.865 0.93 0.835 0.83 0.83 -
P/RPS 3.91 4.16 3.23 3.93 3.70 4.10 3.82 1.56%
P/EPS 43.60 49.00 35.60 76.23 39.20 77.57 32.05 22.70%
EY 2.29 2.04 2.81 1.31 2.55 1.29 3.12 -18.58%
DY 2.75 0.00 4.62 0.00 4.79 0.00 3.61 -16.54%
P/NAPS 0.86 0.79 0.69 0.73 0.66 0.67 0.66 19.24%

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