[YB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 48.4%
YoY- -48.09%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 129,218 139,316 129,786 102,878 125,662 116,316 131,408 -0.27%
PBT 15,188 18,560 18,266 9,598 17,186 24,360 31,614 -11.49%
Tax -3,822 -4,762 -4,426 -2,528 -3,566 -5,156 -8,992 -13.27%
NP 11,366 13,798 13,840 7,070 13,620 19,204 22,622 -10.82%
-
NP to SH 11,950 13,798 13,840 7,070 13,620 19,204 22,622 -10.08%
-
Tax Rate 25.16% 25.66% 24.23% 26.34% 20.75% 21.17% 28.44% -
Total Cost 117,852 125,518 115,946 95,808 112,042 97,112 108,786 1.34%
-
Net Worth 206,260 199,583 193,445 188,533 185,002 187,238 179,184 2.37%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 9,821 9,429 9,436 - - - - -
Div Payout % 82.19% 68.34% 68.18% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 206,260 199,583 193,445 188,533 185,002 187,238 179,184 2.37%
NOSH 163,698 157,152 157,272 157,111 159,484 160,033 159,985 0.38%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.80% 9.90% 10.66% 6.87% 10.84% 16.51% 17.22% -
ROE 5.79% 6.91% 7.15% 3.75% 7.36% 10.26% 12.63% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 78.94 88.65 82.52 65.48 78.79 72.68 82.14 -0.65%
EPS 7.30 8.78 8.80 4.50 8.54 12.00 14.14 -10.42%
DPS 6.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.27 1.23 1.20 1.16 1.17 1.12 1.98%
Adjusted Per Share Value based on latest NOSH - 157,315
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.24 47.69 44.43 35.22 43.02 39.82 44.99 -0.27%
EPS 4.09 4.72 4.74 2.42 4.66 6.57 7.74 -10.07%
DPS 3.36 3.23 3.23 0.00 0.00 0.00 0.00 -
NAPS 0.7061 0.6833 0.6622 0.6454 0.6333 0.641 0.6134 2.37%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.83 0.86 0.72 0.67 0.83 1.28 1.17 -
P/RPS 1.05 0.97 0.87 1.02 1.05 1.76 1.42 -4.90%
P/EPS 11.37 9.79 8.18 14.89 9.72 10.67 8.27 5.44%
EY 8.80 10.21 12.22 6.72 10.29 9.38 12.09 -5.15%
DY 7.23 6.98 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.59 0.56 0.72 1.09 1.04 -7.29%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 18/08/11 19/08/10 20/08/09 20/08/08 20/08/07 21/08/06 -
Price 0.83 0.88 0.75 0.70 0.61 1.15 1.20 -
P/RPS 1.05 0.99 0.91 1.07 0.77 1.58 1.46 -5.34%
P/EPS 11.37 10.02 8.52 15.56 7.14 9.58 8.49 4.98%
EY 8.80 9.98 11.73 6.43 14.00 10.43 11.78 -4.74%
DY 7.23 6.82 8.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.61 0.58 0.53 0.98 1.07 -7.73%

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