[YB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 25.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 114,483 112,501 116,064 114,117 85,645 57,338 24,455 179.58%
PBT 29,373 29,032 31,323 32,040 26,295 17,612 7,169 155.83%
Tax -5,581 -5,987 -5,934 -5,240 -4,974 -3,395 -1,106 193.90%
NP 23,792 23,045 25,389 26,800 21,321 14,217 6,063 148.58%
-
NP to SH 23,792 23,045 25,389 26,800 21,321 14,217 6,063 148.58%
-
Tax Rate 19.00% 20.62% 18.94% 16.35% 18.92% 19.28% 15.43% -
Total Cost 90,691 89,456 90,675 87,317 64,324 43,121 18,392 189.42%
-
Net Worth 159,898 158,454 156,665 153,796 147,199 0 111,472 27.16%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,596 3,999 3,999 3,999 3,999 - - -
Div Payout % 23.52% 17.36% 15.75% 14.93% 18.76% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 159,898 158,454 156,665 153,796 147,199 0 111,472 27.16%
NOSH 159,898 160,055 159,862 160,204 159,999 159,882 135,941 11.41%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 20.78% 20.48% 21.88% 23.48% 24.89% 24.80% 24.79% -
ROE 14.88% 14.54% 16.21% 17.43% 14.48% 0.00% 5.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 71.60 70.29 72.60 71.23 53.53 35.86 17.99 150.93%
EPS 14.88 14.40 15.88 16.73 13.33 8.89 4.46 123.11%
DPS 3.50 2.50 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.00 0.99 0.98 0.96 0.92 0.00 0.82 14.13%
Adjusted Per Share Value based on latest NOSH - 160,204
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.22 38.54 39.76 39.10 29.34 19.64 8.38 179.53%
EPS 8.15 7.90 8.70 9.18 7.30 4.87 2.08 148.33%
DPS 1.92 1.37 1.37 1.37 1.37 0.00 0.00 -
NAPS 0.5478 0.5429 0.5367 0.5269 0.5043 0.00 0.3819 27.16%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.08 1.03 0.92 1.01 1.03 1.13 0.00 -
P/RPS 1.51 1.47 1.27 1.42 1.92 3.15 0.00 -
P/EPS 7.26 7.15 5.79 6.04 7.73 12.71 0.00 -
EY 13.78 13.98 17.26 16.56 12.94 7.87 0.00 -
DY 3.24 2.43 2.72 2.47 2.43 0.00 0.00 -
P/NAPS 1.08 1.04 0.94 1.05 1.12 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 15/08/03 21/05/03 27/02/03 - - - -
Price 1.30 1.08 0.95 1.00 0.00 0.00 0.00 -
P/RPS 1.82 1.54 1.31 1.40 0.00 0.00 0.00 -
P/EPS 8.74 7.50 5.98 5.98 0.00 0.00 0.00 -
EY 11.45 13.33 16.72 16.73 0.00 0.00 0.00 -
DY 2.69 2.31 2.63 2.50 0.00 0.00 0.00 -
P/NAPS 1.30 1.09 0.97 1.04 0.00 0.00 0.00 -

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