[YB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 82.16%

YoY- -13.39%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	144,144	166,268	156,430	129,218	139,316	129,786	102,878	5.77%
YoY %	-13.31%	6.29%	21.06%	-7.25%	7.34%	26.16%	-	-
Horiz. %	140.11%	161.62%	152.05%	125.60%	135.42%	126.16%	100.00%	-
PBT	15,204	17,288	14,970	15,188	18,560	18,266	9,598	7.96%
YoY %	-12.05%	15.48%	-1.44%	-18.17%	1.61%	90.31%	-	-
Horiz. %	158.41%	180.12%	155.97%	158.24%	193.37%	190.31%	100.00%	-
Tax	-3,678	-3,788	-3,656	-3,822	-4,762	-4,426	-2,528	6.44%
YoY %	2.90%	-3.61%	4.34%	19.74%	-7.59%	-75.08%	-	-
Horiz. %	145.49%	149.84%	144.62%	151.19%	188.37%	175.08%	100.00%	-
NP	11,526	13,500	11,314	11,366	13,798	13,840	7,070	8.48%
YoY %	-14.62%	19.32%	-0.46%	-17.63%	-0.30%	95.76%	-	-
Horiz. %	163.03%	190.95%	160.03%	160.76%	195.16%	195.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,526	13,500	11,314	11,950	13,798	13,840	7,070	8.48%
YoY %	-14.62%	19.32%	-5.32%	-13.39%	-0.30%	95.76%	-	-
Horiz. %	163.03%	190.95%	160.03%	169.02%	195.16%	195.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.19%	21.91%	24.42%	25.16%	25.66%	24.23%	26.34%	-
YoY %	10.41%	-10.28%	-2.94%	-1.95%	5.90%	-8.01%	-	-
Horiz. %	91.84%	83.18%	92.71%	95.52%	97.42%	91.99%	100.00%	-
Total Cost	132,618	152,768	145,116	117,852	125,518	115,946	95,808	5.56%
YoY %	-13.19%	5.27%	23.13%	-6.11%	8.26%	21.02%	-	-
Horiz. %	138.42%	159.45%	151.47%	123.01%	131.01%	121.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,128	198,251	195,819	206,260	199,583	193,445	188,533	1.74%
YoY %	5.49%	1.24%	-5.06%	3.35%	3.17%	2.61%	-	-
Horiz. %	110.92%	105.15%	103.86%	109.40%	105.86%	102.61%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	12,432	9,821	9,429	9,436	-	-
YoY %	-	-	26.59%	4.16%	-0.07%	0.00%	-	-
Horiz. %	-	-	131.75%	104.08%	99.93%	100.00%	-	-
Div Payout %	-	-	109.89%	82.19%	68.34%	68.18%	-	-
YoY %	-	-	33.70%	20.27%	0.23%	0.00%	-	-
Horiz. %	-	-	161.18%	120.55%	100.23%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	209,128	198,251	195,819	206,260	199,583	193,445	188,533	1.74%
YoY %	5.49%	1.24%	-5.06%	3.35%	3.17%	2.61%	-	-
Horiz. %	110.92%	105.15%	103.86%	109.40%	105.86%	102.61%	100.00%	-
NOSH	159,639	157,342	155,412	163,698	157,152	157,272	157,111	0.26%
YoY %	1.46%	1.24%	-5.06%	4.17%	-0.08%	0.10%	-	-
Horiz. %	101.61%	100.15%	98.92%	104.19%	100.03%	100.10%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	8.00%	8.12%	7.23%	8.80%	9.90%	10.66%	6.87%	-
YoY %	-1.48%	12.31%	-17.84%	-11.11%	-7.13%	55.17%	-	-
Horiz. %	116.45%	118.20%	105.24%	128.09%	144.10%	155.17%	100.00%	-
ROE	5.51%	6.81%	5.78%	5.79%	6.91%	7.15%	3.75%	-
YoY %	-19.09%	17.82%	-0.17%	-16.21%	-3.36%	90.67%	-	-
Horiz. %	146.93%	181.60%	154.13%	154.40%	184.27%	190.67%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	90.29	105.67	100.65	78.94	88.65	82.52	65.48	5.49%
YoY %	-14.55%	4.99%	27.50%	-10.95%	7.43%	26.02%	-	-
Horiz. %	137.89%	161.38%	153.71%	120.56%	135.38%	126.02%	100.00%	-
EPS	7.22	8.58	7.28	7.30	8.78	8.80	4.50	8.19%
YoY %	-15.85%	17.86%	-0.27%	-16.86%	-0.23%	95.56%	-	-
Horiz. %	160.44%	190.67%	161.78%	162.22%	195.11%	195.56%	100.00%	-
DPS	0.00	0.00	8.00	6.00	6.00	6.00	0.00	-
YoY %	0.00%	0.00%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	133.33%	100.00%	100.00%	100.00%	-	-
NAPS	1.31	1.26	1.26	1.26	1.27	1.23	1.20	1.47%
YoY %	3.97%	0.00%	0.00%	-0.79%	3.25%	2.50%	-	-
Horiz. %	109.17%	105.00%	105.00%	105.00%	105.83%	102.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 167,374
RPS	49.43	57.02	53.64	44.31	47.78	44.51	35.28	5.77%
YoY %	-13.31%	6.30%	21.06%	-7.26%	7.35%	26.16%	-	-
Horiz. %	140.11%	161.62%	152.04%	125.60%	135.43%	126.16%	100.00%	-
EPS	3.95	4.63	3.88	4.10	4.73	4.75	2.42	8.50%
YoY %	-14.69%	19.33%	-5.37%	-13.32%	-0.42%	96.28%	-	-
Horiz. %	163.22%	191.32%	160.33%	169.42%	195.45%	196.28%	100.00%	-
DPS	0.00	0.00	4.26	3.37	3.23	3.24	0.00	-
YoY %	0.00%	0.00%	26.41%	4.33%	-0.31%	0.00%	-	-
Horiz. %	0.00%	0.00%	131.48%	104.01%	99.69%	100.00%	-	-
NAPS	0.7172	0.6799	0.6715	0.7073	0.6844	0.6634	0.6465	1.74%
YoY %	5.49%	1.25%	-5.06%	3.35%	3.17%	2.61%	-	-
Horiz. %	110.94%	105.17%	103.87%	109.40%	105.86%	102.61%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.97	1.17	0.87	0.83	0.86	0.72	0.67	-
P/RPS	1.07	1.11	0.86	1.05	0.97	0.87	1.02	0.80%
YoY %	-3.60%	29.07%	-18.10%	8.25%	11.49%	-14.71%	-	-
Horiz. %	104.90%	108.82%	84.31%	102.94%	95.10%	85.29%	100.00%	-
P/EPS	13.43	13.64	11.95	11.37	9.79	8.18	14.89	-1.70%
YoY %	-1.54%	14.14%	5.10%	16.14%	19.68%	-45.06%	-	-
Horiz. %	90.19%	91.61%	80.26%	76.36%	65.75%	54.94%	100.00%	-
EY	7.44	7.33	8.37	8.80	10.21	12.22	6.72	1.71%
YoY %	1.50%	-12.43%	-4.89%	-13.81%	-16.45%	81.85%	-	-
Horiz. %	110.71%	109.08%	124.55%	130.95%	151.93%	181.85%	100.00%	-
DY	0.00	0.00	9.20	7.23	6.98	8.33	0.00	-
YoY %	0.00%	0.00%	27.25%	3.58%	-16.21%	0.00%	-	-
Horiz. %	0.00%	0.00%	110.44%	86.79%	83.79%	100.00%	-	-
P/NAPS	0.74	0.93	0.69	0.66	0.68	0.59	0.56	4.75%
YoY %	-20.43%	34.78%	4.55%	-2.94%	15.25%	5.36%	-	-
Horiz. %	132.14%	166.07%	123.21%	117.86%	121.43%	105.36%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	21/08/14	27/08/13	28/08/12	18/08/11	19/08/10	20/08/09	-
Price	0.815	1.20	0.865	0.83	0.88	0.75	0.70	-
P/RPS	0.90	1.14	0.86	1.05	0.99	0.91	1.07	-2.84%
YoY %	-21.05%	32.56%	-18.10%	6.06%	8.79%	-14.95%	-	-
Horiz. %	84.11%	106.54%	80.37%	98.13%	92.52%	85.05%	100.00%	-
P/EPS	11.29	13.99	11.88	11.37	10.02	8.52	15.56	-5.20%
YoY %	-19.30%	17.76%	4.49%	13.47%	17.61%	-45.24%	-	-
Horiz. %	72.56%	89.91%	76.35%	73.07%	64.40%	54.76%	100.00%	-
EY	8.86	7.15	8.42	8.80	9.98	11.73	6.43	5.48%
YoY %	23.92%	-15.08%	-4.32%	-11.82%	-14.92%	82.43%	-	-
Horiz. %	137.79%	111.20%	130.95%	136.86%	155.21%	182.43%	100.00%	-
DY	0.00	0.00	9.25	7.23	6.82	8.00	0.00	-
YoY %	0.00%	0.00%	27.94%	6.01%	-14.75%	0.00%	-	-
Horiz. %	0.00%	0.00%	115.62%	90.38%	85.25%	100.00%	-	-
P/NAPS	0.62	0.95	0.69	0.66	0.69	0.61	0.58	1.11%
YoY %	-34.74%	37.68%	4.55%	-4.35%	13.11%	5.17%	-	-
Horiz. %	106.90%	163.79%	118.97%	113.79%	118.97%	105.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos