[YB] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -3.13%
YoY- -28.44%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 134,944 135,490 133,183 136,981 142,577 152,128 161,666 -11.31%
PBT 9,799 10,996 10,793 12,350 12,977 16,400 18,026 -33.31%
Tax -2,205 -2,484 -2,476 -2,867 -3,188 -4,136 -4,563 -38.33%
NP 7,594 8,512 8,317 9,483 9,789 12,264 13,463 -31.66%
-
NP to SH 7,594 8,512 8,317 9,483 9,789 12,264 13,463 -31.66%
-
Tax Rate 22.50% 22.59% 22.94% 23.21% 24.57% 25.22% 25.31% -
Total Cost 127,350 126,978 124,866 127,498 132,788 139,864 148,203 -9.59%
-
Net Worth 218,315 217,135 213,269 213,119 209,657 209,344 204,061 4.59%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 3,185 - - -
Div Payout % - - - - 32.54% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 218,315 217,135 213,269 213,119 209,657 209,344 204,061 4.59%
NOSH 160,526 158,493 159,156 159,044 158,831 159,804 159,423 0.45%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.63% 6.28% 6.24% 6.92% 6.87% 8.06% 8.33% -
ROE 3.48% 3.92% 3.90% 4.45% 4.67% 5.86% 6.60% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 84.06 85.49 83.68 86.13 89.77 95.20 101.41 -11.72%
EPS 4.73 5.37 5.23 5.96 6.16 7.67 8.44 -31.95%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.36 1.37 1.34 1.34 1.32 1.31 1.28 4.11%
Adjusted Per Share Value based on latest NOSH - 159,044
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 46.23 46.42 45.63 46.93 48.85 52.12 55.39 -11.32%
EPS 2.60 2.92 2.85 3.25 3.35 4.20 4.61 -31.66%
DPS 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
NAPS 0.748 0.7439 0.7307 0.7302 0.7183 0.7172 0.6991 4.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.835 0.85 0.99 0.845 0.835 0.97 1.05 -
P/RPS 0.99 0.99 1.18 0.98 0.93 1.02 1.04 -3.22%
P/EPS 17.65 15.83 18.94 14.17 13.55 12.64 12.43 26.25%
EY 5.67 6.32 5.28 7.06 7.38 7.91 8.04 -20.72%
DY 0.00 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.61 0.62 0.74 0.63 0.63 0.74 0.82 -17.85%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 22/08/16 23/05/16 24/02/16 20/11/15 24/08/15 21/05/15 -
Price 0.84 0.835 0.92 0.86 0.86 0.815 1.00 -
P/RPS 1.00 0.98 1.10 1.00 0.96 0.86 0.99 0.67%
P/EPS 17.76 15.55 17.61 14.42 13.95 10.62 11.84 30.94%
EY 5.63 6.43 5.68 6.93 7.17 9.42 8.44 -23.59%
DY 0.00 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.62 0.61 0.69 0.64 0.65 0.62 0.78 -14.15%

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