[YB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.29%
YoY- -14.96%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 107,864 123,366 115,676 134,198 116,914 135,020 114,681 -1.01%
PBT 12,650 18,598 24,004 32,998 34,746 40,417 31,504 -14.09%
Tax -3,261 -4,201 -4,164 -8,953 -6,472 -10,988 -7,086 -12.12%
NP 9,389 14,397 19,840 24,045 28,274 29,429 24,417 -14.71%
-
NP to SH 9,389 14,397 19,840 24,045 28,274 29,429 24,417 -14.71%
-
Tax Rate 25.78% 22.59% 17.35% 27.13% 18.63% 27.19% 22.49% -
Total Cost 98,474 108,969 95,836 110,153 88,640 105,590 90,264 1.46%
-
Net Worth 192,197 188,207 185,599 180,820 171,248 167,939 159,938 3.10%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 6,379 - 10,667 14,937 14,927 7,463 -
Div Payout % - 44.31% - 44.37% 52.83% 50.72% 30.57% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 192,197 188,207 185,599 180,820 171,248 167,939 159,938 3.10%
NOSH 157,539 159,497 159,999 160,017 160,045 159,942 159,938 -0.25%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.70% 11.67% 17.15% 17.92% 24.18% 21.80% 21.29% -
ROE 4.89% 7.65% 10.69% 13.30% 16.51% 17.52% 15.27% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 68.47 77.35 72.30 83.86 73.05 84.42 71.70 -0.76%
EPS 5.96 9.03 12.40 15.03 17.67 18.40 15.27 -14.50%
DPS 0.00 4.00 0.00 6.67 9.33 9.33 4.67 -
NAPS 1.22 1.18 1.16 1.13 1.07 1.05 1.00 3.36%
Adjusted Per Share Value based on latest NOSH - 160,071
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 36.95 42.27 39.63 45.98 40.06 46.26 39.29 -1.01%
EPS 3.22 4.93 6.80 8.24 9.69 10.08 8.37 -14.70%
DPS 0.00 2.19 0.00 3.65 5.12 5.11 2.56 -
NAPS 0.6585 0.6448 0.6359 0.6195 0.5867 0.5754 0.548 3.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.70 0.57 1.20 1.18 1.62 1.62 1.08 -
P/RPS 1.02 0.74 1.66 1.41 2.22 1.92 1.51 -6.32%
P/EPS 11.74 6.31 9.68 7.85 9.17 8.80 7.07 8.81%
EY 8.51 15.84 10.33 12.73 10.91 11.36 14.14 -8.10%
DY 0.00 7.02 0.00 5.65 5.76 5.76 4.32 -
P/NAPS 0.57 0.48 1.03 1.04 1.51 1.54 1.08 -10.09%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 20/11/08 19/11/07 16/11/06 18/11/05 04/11/04 14/11/03 -
Price 0.70 0.52 1.14 1.21 1.44 1.67 1.30 -
P/RPS 1.02 0.67 1.58 1.44 1.97 1.98 1.81 -9.10%
P/EPS 11.74 5.76 9.19 8.05 8.15 9.08 8.52 5.48%
EY 8.51 17.36 10.88 12.42 12.27 11.02 11.74 -5.21%
DY 0.00 7.69 0.00 5.51 6.48 5.59 3.59 -
P/NAPS 0.57 0.44 0.98 1.07 1.35 1.59 1.30 -12.82%

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