[YB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -2.8%
YoY- -25.29%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 107,511 107,746 117,598 119,138 118,420 117,325 109,514 -1.22%
PBT 12,375 13,042 15,419 16,836 17,149 17,616 18,314 -22.97%
Tax -2,947 -3,133 -3,476 -3,652 -3,585 -2,762 -2,584 9.14%
NP 9,428 9,909 11,943 13,184 13,564 14,854 15,730 -28.89%
-
NP to SH 9,428 9,909 11,943 13,184 13,564 14,854 15,730 -28.89%
-
Tax Rate 23.81% 24.02% 22.54% 21.69% 20.91% 15.68% 14.11% -
Total Cost 98,083 97,837 105,655 105,954 104,856 102,471 93,784 3.03%
-
Net Worth 191,862 188,778 192,148 189,615 187,483 185,345 192,000 -0.04%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,740 9,506 9,506 9,506 11,161 6,395 6,395 -18.08%
Div Payout % 50.28% 95.94% 79.60% 72.11% 82.29% 43.05% 40.66% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 191,862 188,778 192,148 189,615 187,483 185,345 192,000 -0.04%
NOSH 157,264 157,315 158,800 158,013 158,884 159,781 160,000 -1.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.77% 9.20% 10.16% 11.07% 11.45% 12.66% 14.36% -
ROE 4.91% 5.25% 6.22% 6.95% 7.23% 8.01% 8.19% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 68.36 68.49 74.05 75.40 74.53 73.43 68.45 -0.08%
EPS 5.99 6.30 7.52 8.34 8.54 9.30 9.83 -28.10%
DPS 3.00 6.00 6.00 6.00 7.00 4.00 4.00 -17.43%
NAPS 1.22 1.20 1.21 1.20 1.18 1.16 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 158,013
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.81 36.89 40.26 40.79 40.54 40.17 37.49 -1.21%
EPS 3.23 3.39 4.09 4.51 4.64 5.09 5.39 -28.89%
DPS 1.62 3.25 3.25 3.25 3.82 2.19 2.19 -18.19%
NAPS 0.6568 0.6463 0.6578 0.6491 0.6418 0.6345 0.6573 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.70 0.67 0.54 0.54 0.57 0.83 1.00 -
P/RPS 1.02 0.98 0.73 0.72 0.76 1.13 1.46 -21.24%
P/EPS 11.68 10.64 7.18 6.47 6.68 8.93 10.17 9.65%
EY 8.56 9.40 13.93 15.45 14.98 11.20 9.83 -8.80%
DY 4.29 8.96 11.11 11.11 12.28 4.82 4.00 4.77%
P/NAPS 0.57 0.56 0.45 0.45 0.48 0.72 0.83 -22.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 21/05/09 23/02/09 20/11/08 20/08/08 21/05/08 -
Price 0.70 0.70 0.69 0.55 0.52 0.61 0.94 -
P/RPS 1.02 1.02 0.93 0.73 0.70 0.83 1.37 -17.83%
P/EPS 11.68 11.11 9.17 6.59 6.09 6.56 9.56 14.27%
EY 8.56 9.00 10.90 15.17 16.42 15.24 10.46 -12.49%
DY 4.29 8.57 8.70 10.91 13.46 6.56 4.26 0.46%
P/NAPS 0.57 0.58 0.57 0.46 0.44 0.53 0.78 -18.85%

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