[YB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -7.52%
YoY- 4.81%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 142,577 152,128 161,666 163,190 166,284 163,037 160,761 -7.68%
PBT 12,977 16,400 18,026 17,442 18,811 17,929 16,983 -16.40%
Tax -3,188 -4,136 -4,563 -4,191 -4,482 -4,193 -3,959 -13.43%
NP 9,789 12,264 13,463 13,251 14,329 13,736 13,024 -17.31%
-
NP to SH 9,789 12,264 13,463 13,251 14,329 13,736 13,024 -17.31%
-
Tax Rate 24.57% 25.22% 25.31% 24.03% 23.83% 23.39% 23.31% -
Total Cost 132,788 139,864 148,203 149,939 151,955 149,301 147,737 -6.85%
-
Net Worth 209,657 209,344 204,061 207,039 204,027 201,375 198,095 3.85%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,185 - - - 4,657 4,657 10,851 -55.80%
Div Payout % 32.54% - - - 32.50% 33.91% 83.32% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 209,657 209,344 204,061 207,039 204,027 201,375 198,095 3.85%
NOSH 158,831 159,804 159,423 159,261 159,396 159,821 154,761 1.74%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.87% 8.06% 8.33% 8.12% 8.62% 8.43% 8.10% -
ROE 4.67% 5.86% 6.60% 6.40% 7.02% 6.82% 6.57% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 89.77 95.20 101.41 102.47 104.32 102.01 103.88 -9.26%
EPS 6.16 7.67 8.44 8.32 8.99 8.59 8.42 -18.79%
DPS 2.00 0.00 0.00 0.00 2.92 2.91 7.00 -56.58%
NAPS 1.32 1.31 1.28 1.30 1.28 1.26 1.28 2.07%
Adjusted Per Share Value based on latest NOSH - 159,261
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 48.81 52.08 55.35 55.87 56.93 55.81 55.04 -7.68%
EPS 3.35 4.20 4.61 4.54 4.91 4.70 4.46 -17.35%
DPS 1.09 0.00 0.00 0.00 1.59 1.59 3.71 -55.77%
NAPS 0.7177 0.7167 0.6986 0.7088 0.6985 0.6894 0.6782 3.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.835 0.97 1.05 1.02 1.27 1.17 1.15 -
P/RPS 0.93 1.02 1.04 1.00 1.22 1.15 1.11 -11.11%
P/EPS 13.55 12.64 12.43 12.26 14.13 13.61 13.67 -0.58%
EY 7.38 7.91 8.04 8.16 7.08 7.35 7.32 0.54%
DY 2.40 0.00 0.00 0.00 2.30 2.49 6.09 -46.21%
P/NAPS 0.63 0.74 0.82 0.78 0.99 0.93 0.90 -21.14%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 24/08/15 21/05/15 25/02/15 21/11/14 21/08/14 21/05/14 -
Price 0.86 0.815 1.00 1.12 1.11 1.20 1.29 -
P/RPS 0.96 0.86 0.99 1.09 1.06 1.18 1.24 -15.67%
P/EPS 13.95 10.62 11.84 13.46 12.35 13.96 15.33 -6.08%
EY 7.17 9.42 8.44 7.43 8.10 7.16 6.52 6.53%
DY 2.33 0.00 0.00 0.00 2.63 2.43 5.43 -43.08%
P/NAPS 0.65 0.62 0.78 0.86 0.87 0.95 1.01 -25.43%

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