[YB] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -12.3%
YoY- -38.22%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 129,327 134,944 135,490 133,183 136,981 142,577 152,128 -10.21%
PBT 6,116 9,799 10,996 10,793 12,350 12,977 16,400 -48.03%
Tax -1,174 -2,205 -2,484 -2,476 -2,867 -3,188 -4,136 -56.64%
NP 4,942 7,594 8,512 8,317 9,483 9,789 12,264 -45.29%
-
NP to SH 4,942 7,594 8,512 8,317 9,483 9,789 12,264 -45.29%
-
Tax Rate 19.20% 22.50% 22.59% 22.94% 23.21% 24.57% 25.22% -
Total Cost 124,385 127,350 126,978 124,866 127,498 132,788 139,864 -7.48%
-
Net Worth 214,412 218,315 217,135 213,269 213,119 209,657 209,344 1.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 3,185 - -
Div Payout % - - - - - 32.54% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 214,412 218,315 217,135 213,269 213,119 209,657 209,344 1.60%
NOSH 153,152 160,526 158,493 159,156 159,044 158,831 159,804 -2.78%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.82% 5.63% 6.28% 6.24% 6.92% 6.87% 8.06% -
ROE 2.30% 3.48% 3.92% 3.90% 4.45% 4.67% 5.86% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.44 84.06 85.49 83.68 86.13 89.77 95.20 -7.65%
EPS 3.23 4.73 5.37 5.23 5.96 6.16 7.67 -43.66%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.40 1.36 1.37 1.34 1.34 1.32 1.31 4.50%
Adjusted Per Share Value based on latest NOSH - 159,156
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.31 46.23 46.42 45.63 46.93 48.85 52.12 -10.21%
EPS 1.69 2.60 2.92 2.85 3.25 3.35 4.20 -45.34%
DPS 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
NAPS 0.7346 0.748 0.7439 0.7307 0.7302 0.7183 0.7172 1.60%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.81 0.835 0.85 0.99 0.845 0.835 0.97 -
P/RPS 0.96 0.99 0.99 1.18 0.98 0.93 1.02 -3.94%
P/EPS 25.10 17.65 15.83 18.94 14.17 13.55 12.64 57.65%
EY 3.98 5.67 6.32 5.28 7.06 7.38 7.91 -36.60%
DY 0.00 0.00 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 0.58 0.61 0.62 0.74 0.63 0.63 0.74 -14.92%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 25/11/16 22/08/16 23/05/16 24/02/16 20/11/15 24/08/15 -
Price 0.82 0.84 0.835 0.92 0.86 0.86 0.815 -
P/RPS 0.97 1.00 0.98 1.10 1.00 0.96 0.86 8.31%
P/EPS 25.41 17.76 15.55 17.61 14.42 13.95 10.62 78.41%
EY 3.94 5.63 6.43 5.68 6.93 7.17 9.42 -43.92%
DY 0.00 0.00 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.59 0.62 0.61 0.69 0.64 0.65 0.62 -3.23%

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