[YB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

21-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- -1.39%

YoY- -4.34%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	132,696	128,536	122,592	119,732	120,354	125,678	131,739	0.48%
YoY %	3.24%	4.85%	2.39%	-0.52%	-4.24%	-4.60%	-	-
Horiz. %	100.73%	97.57%	93.06%	90.89%	91.36%	95.40%	100.00%	-
PBT	32,371	32,137	31,892	33,682	35,654	38,677	40,178	-13.40%
YoY %	0.73%	0.77%	-5.31%	-5.53%	-7.82%	-3.74%	-	-
Horiz. %	80.57%	79.99%	79.38%	83.83%	88.74%	96.26%	100.00%	-
Tax	-7,837	-7,119	-6,085	-5,977	-7,559	-9,285	-10,497	-17.68%
YoY %	-10.09%	-16.99%	-1.81%	20.93%	18.59%	11.55%	-	-
Horiz. %	74.66%	67.82%	57.97%	56.94%	72.01%	88.45%	100.00%	-
NP	24,534	25,018	25,807	27,705	28,095	29,392	29,681	-11.91%
YoY %	-1.93%	-3.06%	-6.85%	-1.39%	-4.41%	-0.97%	-	-
Horiz. %	82.66%	84.29%	86.95%	93.34%	94.66%	99.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,534	25,018	25,807	27,705	28,095	29,392	29,681	-11.91%
YoY %	-1.93%	-3.06%	-6.85%	-1.39%	-4.41%	-0.97%	-	-
Horiz. %	82.66%	84.29%	86.95%	93.34%	94.66%	99.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	22.15%	19.08%	17.75%	21.20%	24.01%	26.13%	-
YoY %	9.30%	16.09%	7.49%	-16.27%	-11.70%	-8.11%	-	-
Horiz. %	92.65%	84.77%	73.02%	67.93%	81.13%	91.89%	100.00%	-
Total Cost	108,162	103,518	96,785	92,027	92,259	96,286	102,058	3.94%
YoY %	4.49%	6.96%	5.17%	-0.25%	-4.18%	-5.66%	-	-
Horiz. %	105.98%	101.43%	94.83%	90.17%	90.40%	94.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,880	179,396	182,104	177,709	171,366	172,703	171,250	3.71%
YoY %	0.83%	-1.49%	2.47%	3.70%	-0.77%	0.85%	-	-
Horiz. %	105.62%	104.76%	106.34%	103.77%	100.07%	100.85%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	20,811	24,018	24,018	24,018	33,591	33,591	33,591	-27.30%
YoY %	-13.35%	0.00%	0.00%	-28.50%	0.00%	0.00%	-	-
Horiz. %	61.95%	71.50%	71.50%	71.50%	100.00%	100.00%	100.00%	-
Div Payout %	84.83%	96.01%	93.07%	86.69%	119.56%	114.29%	113.17%	-
YoY %	-11.64%	3.16%	7.36%	-27.49%	4.61%	0.99%	-	-
Horiz. %	74.96%	84.84%	82.24%	76.60%	105.65%	100.99%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	180,880	179,396	182,104	177,709	171,366	172,703	171,250	3.71%
YoY %	0.83%	-1.49%	2.47%	3.70%	-0.77%	0.85%	-	-
Horiz. %	105.62%	104.76%	106.34%	103.77%	100.07%	100.85%	100.00%	-
NOSH	160,071	160,175	159,741	160,098	160,155	159,910	160,046	0.01%
YoY %	-0.06%	0.27%	-0.22%	-0.04%	0.15%	-0.08%	-	-
Horiz. %	100.02%	100.08%	99.81%	100.03%	100.07%	99.92%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	18.49%	19.46%	21.05%	23.14%	23.34%	23.39%	22.53%	-
YoY %	-4.98%	-7.55%	-9.03%	-0.86%	-0.21%	3.82%	-	-
Horiz. %	82.07%	86.37%	93.43%	102.71%	103.60%	103.82%	100.00%	-
ROE	13.56%	13.95%	14.17%	15.59%	16.39%	17.02%	17.33%	-
YoY %	-2.80%	-1.55%	-9.11%	-4.88%	-3.70%	-1.79%	-	-
Horiz. %	78.25%	80.50%	81.77%	89.96%	94.58%	98.21%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	82.90	80.25	76.74	74.79	75.15	78.59	82.31	0.47%
YoY %	3.30%	4.57%	2.61%	-0.48%	-4.38%	-4.52%	-	-
Horiz. %	100.72%	97.50%	93.23%	90.86%	91.30%	95.48%	100.00%	-
EPS	15.33	15.62	16.16	17.30	17.54	18.38	18.55	-11.92%
YoY %	-1.86%	-3.34%	-6.59%	-1.37%	-4.57%	-0.92%	-	-
Horiz. %	82.64%	84.20%	87.12%	93.26%	94.56%	99.08%	100.00%	-
DPS	13.00	15.00	15.00	15.00	21.00	21.00	21.00	-27.34%
YoY %	-13.33%	0.00%	0.00%	-28.57%	0.00%	0.00%	-	-
Horiz. %	61.90%	71.43%	71.43%	71.43%	100.00%	100.00%	100.00%	-
NAPS	1.13	1.12	1.14	1.11	1.07	1.08	1.07	3.70%
YoY %	0.89%	-1.75%	2.70%	3.74%	-0.93%	0.93%	-	-
Horiz. %	105.61%	104.67%	106.54%	103.74%	100.00%	100.93%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 160,098
RPS	45.46	44.04	42.00	41.02	41.23	43.06	45.13	0.48%
YoY %	3.22%	4.86%	2.39%	-0.51%	-4.25%	-4.59%	-	-
Horiz. %	100.73%	97.58%	93.06%	90.89%	91.36%	95.41%	100.00%	-
EPS	8.41	8.57	8.84	9.49	9.63	10.07	10.17	-11.88%
YoY %	-1.87%	-3.05%	-6.85%	-1.45%	-4.37%	-0.98%	-	-
Horiz. %	82.69%	84.27%	86.92%	93.31%	94.69%	99.02%	100.00%	-
DPS	7.13	8.23	8.23	8.23	11.51	11.51	11.51	-27.31%
YoY %	-13.37%	0.00%	0.00%	-28.50%	0.00%	0.00%	-	-
Horiz. %	61.95%	71.50%	71.50%	71.50%	100.00%	100.00%	100.00%	-
NAPS	0.6197	0.6146	0.6239	0.6088	0.5871	0.5917	0.5867	3.71%
YoY %	0.83%	-1.49%	2.48%	3.70%	-0.78%	0.85%	-	-
Horiz. %	105.62%	104.76%	106.34%	103.77%	100.07%	100.85%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.18	1.17	1.28	1.17	1.62	1.69	1.70	-
P/RPS	1.42	1.46	1.67	1.56	2.16	2.15	2.07	-22.20%
YoY %	-2.74%	-12.57%	7.05%	-27.78%	0.47%	3.86%	-	-
Horiz. %	68.60%	70.53%	80.68%	75.36%	104.35%	103.86%	100.00%	-
P/EPS	7.70	7.49	7.92	6.76	9.23	9.19	9.17	-10.98%
YoY %	2.80%	-5.43%	17.16%	-26.76%	0.44%	0.22%	-	-
Horiz. %	83.97%	81.68%	86.37%	73.72%	100.65%	100.22%	100.00%	-
EY	12.99	13.35	12.62	14.79	10.83	10.88	10.91	12.32%
YoY %	-2.70%	5.78%	-14.67%	36.57%	-0.46%	-0.27%	-	-
Horiz. %	119.07%	122.36%	115.67%	135.56%	99.27%	99.73%	100.00%	-
DY	11.02	12.82	11.72	12.82	12.96	12.43	12.35	-7.30%
YoY %	-14.04%	9.39%	-8.58%	-1.08%	4.26%	0.65%	-	-
Horiz. %	89.23%	103.81%	94.90%	103.81%	104.94%	100.65%	100.00%	-
P/NAPS	1.04	1.04	1.12	1.05	1.51	1.56	1.59	-24.62%
YoY %	0.00%	-7.14%	6.67%	-30.46%	-3.21%	-1.89%	-	-
Horiz. %	65.41%	65.41%	70.44%	66.04%	94.97%	98.11%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	16/11/06	21/08/06	18/05/06	21/02/06	18/11/05	08/08/05	18/05/05	-
Price	1.21	1.20	1.33	1.20	1.44	1.66	1.82	-
P/RPS	1.46	1.50	1.73	1.60	1.92	2.11	2.21	-24.12%
YoY %	-2.67%	-13.29%	8.12%	-16.67%	-9.00%	-4.52%	-	-
Horiz. %	66.06%	67.87%	78.28%	72.40%	86.88%	95.48%	100.00%	-
P/EPS	7.89	7.68	8.23	6.93	8.21	9.03	9.81	-13.50%
YoY %	2.73%	-6.68%	18.76%	-15.59%	-9.08%	-7.95%	-	-
Horiz. %	80.43%	78.29%	83.89%	70.64%	83.69%	92.05%	100.00%	-
EY	12.67	13.02	12.15	14.42	12.18	11.07	10.19	15.61%
YoY %	-2.69%	7.16%	-15.74%	18.39%	10.03%	8.64%	-	-
Horiz. %	124.34%	127.77%	119.23%	141.51%	119.53%	108.64%	100.00%	-
DY	10.74	12.50	11.28	12.50	14.58	12.65	11.54	-4.67%
YoY %	-14.08%	10.82%	-9.76%	-14.27%	15.26%	9.62%	-	-
Horiz. %	93.07%	108.32%	97.75%	108.32%	126.34%	109.62%	100.00%	-
P/NAPS	1.07	1.07	1.17	1.08	1.35	1.54	1.70	-26.53%
YoY %	0.00%	-8.55%	8.33%	-20.00%	-12.34%	-9.41%	-	-
Horiz. %	62.94%	62.94%	68.82%	63.53%	79.41%	90.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos