[YB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

19-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 32.81%

YoY- -34.78%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	128,316	135,750	130,632	107,864	123,366	115,676	134,198	-0.74%
YoY %	-5.48%	3.92%	21.11%	-12.57%	6.65%	-13.80%	-	-
Horiz. %	95.62%	101.16%	97.34%	80.38%	91.93%	86.20%	100.00%	-
PBT	13,161	15,282	19,645	12,650	18,598	24,004	32,998	-14.19%
YoY %	-13.88%	-22.21%	55.30%	-31.98%	-22.52%	-27.26%	-	-
Horiz. %	39.88%	46.31%	59.53%	38.34%	56.36%	72.74%	100.00%	-
Tax	-3,353	-4,016	-4,332	-3,261	-4,201	-4,164	-8,953	-15.08%
YoY %	16.51%	7.29%	-32.84%	22.38%	-0.89%	53.49%	-	-
Horiz. %	37.45%	44.86%	48.39%	36.42%	46.92%	46.51%	100.00%	-
NP	9,808	11,266	15,313	9,389	14,397	19,840	24,045	-13.87%
YoY %	-12.94%	-26.43%	63.10%	-34.79%	-27.43%	-17.49%	-	-
Horiz. %	40.79%	46.85%	63.68%	39.05%	59.88%	82.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,808	11,266	15,313	9,389	14,397	19,840	24,045	-13.87%
YoY %	-12.94%	-26.43%	63.10%	-34.79%	-27.43%	-17.49%	-	-
Horiz. %	40.79%	46.85%	63.68%	39.05%	59.88%	82.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.48%	26.28%	22.05%	25.78%	22.59%	17.35%	27.13%	-
YoY %	-3.04%	19.18%	-14.47%	14.12%	30.20%	-36.05%	-	-
Horiz. %	93.92%	96.87%	81.28%	95.02%	83.27%	63.95%	100.00%	-
Total Cost	118,508	124,484	115,318	98,474	108,969	95,836	110,153	1.22%
YoY %	-4.80%	7.95%	17.11%	-9.63%	13.70%	-13.00%	-	-
Horiz. %	107.58%	113.01%	104.69%	89.40%	98.93%	87.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,250	194,758	193,514	192,197	188,207	185,599	180,820	1.11%
YoY %	-0.77%	0.64%	0.69%	2.12%	1.41%	2.64%	-	-
Horiz. %	106.87%	107.71%	107.02%	106.29%	104.09%	102.64%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	6,233	6,282	6,293	-	6,379	-	10,667	-8.55%
YoY %	-0.78%	-0.17%	0.00%	-	0.00%	-	-	-
Horiz. %	58.43%	58.89%	59.00%	-	59.80%	-	100.00%	-
Div Payout %	63.56%	55.76%	41.10%	-	44.31%	-	44.37%	-
YoY %	13.99%	35.67%	0.00%	-	0.00%	-	-	-
Horiz. %	143.25%	125.67%	92.63%	-	99.86%	-	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	193,250	194,758	193,514	192,197	188,207	185,599	180,820	1.11%
YoY %	-0.77%	0.64%	0.69%	2.12%	1.41%	2.64%	-	-
Horiz. %	106.87%	107.71%	107.02%	106.29%	104.09%	102.64%	100.00%	-
NOSH	155,847	157,063	157,328	157,539	159,497	159,999	160,017	-0.43%
YoY %	-0.77%	-0.17%	-0.13%	-1.23%	-0.31%	-0.01%	-	-
Horiz. %	97.39%	98.15%	98.32%	98.45%	99.68%	99.99%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	7.64%	8.30%	11.72%	8.70%	11.67%	17.15%	17.92%	-
YoY %	-7.95%	-29.18%	34.71%	-25.45%	-31.95%	-4.30%	-	-
Horiz. %	42.63%	46.32%	65.40%	48.55%	65.12%	95.70%	100.00%	-
ROE	5.08%	5.78%	7.91%	4.89%	7.65%	10.69%	13.30%	-
YoY %	-12.11%	-26.93%	61.76%	-36.08%	-28.44%	-19.62%	-	-
Horiz. %	38.20%	43.46%	59.47%	36.77%	57.52%	80.38%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	82.33	86.43	83.03	68.47	77.35	72.30	83.86	-0.30%
YoY %	-4.74%	4.09%	21.26%	-11.48%	6.98%	-13.78%	-	-
Horiz. %	98.18%	103.06%	99.01%	81.65%	92.24%	86.22%	100.00%	-
EPS	6.29	7.17	9.73	5.96	9.03	12.40	15.03	-13.50%
YoY %	-12.27%	-26.31%	63.26%	-34.00%	-27.18%	-17.50%	-	-
Horiz. %	41.85%	47.70%	64.74%	39.65%	60.08%	82.50%	100.00%	-
DPS	4.00	4.00	4.00	0.00	4.00	0.00	6.67	-8.16%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	59.97%	59.97%	59.97%	0.00%	59.97%	0.00%	100.00%	-
NAPS	1.24	1.24	1.23	1.22	1.18	1.16	1.13	1.55%
YoY %	0.00%	0.81%	0.82%	3.39%	1.72%	2.65%	-	-
Horiz. %	109.73%	109.73%	108.85%	107.96%	104.42%	102.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 157,264
RPS	43.96	46.51	44.76	36.95	42.27	39.63	45.98	-0.74%
YoY %	-5.48%	3.91%	21.14%	-12.59%	6.66%	-13.81%	-	-
Horiz. %	95.61%	101.15%	97.35%	80.36%	91.93%	86.19%	100.00%	-
EPS	3.36	3.86	5.25	3.22	4.93	6.80	8.24	-13.87%
YoY %	-12.95%	-26.48%	63.04%	-34.69%	-27.50%	-17.48%	-	-
Horiz. %	40.78%	46.84%	63.71%	39.08%	59.83%	82.52%	100.00%	-
DPS	2.14	2.15	2.16	0.00	2.19	0.00	3.65	-8.50%
YoY %	-0.47%	-0.46%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	58.63%	58.90%	59.18%	0.00%	60.00%	0.00%	100.00%	-
NAPS	0.6621	0.6673	0.663	0.6585	0.6448	0.6359	0.6195	1.11%
YoY %	-0.78%	0.65%	0.68%	2.12%	1.40%	2.65%	-	-
Horiz. %	106.88%	107.72%	107.02%	106.30%	104.08%	102.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.88	0.85	0.80	0.70	0.57	1.20	1.18	-
P/RPS	1.07	0.98	0.96	1.02	0.74	1.66	1.41	-4.49%
YoY %	9.18%	2.08%	-5.88%	37.84%	-55.42%	17.73%	-	-
Horiz. %	75.89%	69.50%	68.09%	72.34%	52.48%	117.73%	100.00%	-
P/EPS	13.98	11.85	8.22	11.74	6.31	9.68	7.85	10.08%
YoY %	17.97%	44.16%	-29.98%	86.05%	-34.81%	23.31%	-	-
Horiz. %	178.09%	150.96%	104.71%	149.55%	80.38%	123.31%	100.00%	-
EY	7.15	8.44	12.17	8.51	15.84	10.33	12.73	-9.15%
YoY %	-15.28%	-30.65%	43.01%	-46.28%	53.34%	-18.85%	-	-
Horiz. %	56.17%	66.30%	95.60%	66.85%	124.43%	81.15%	100.00%	-
DY	4.55	4.71	5.00	0.00	7.02	0.00	5.65	-3.54%
YoY %	-3.40%	-5.80%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.53%	83.36%	88.50%	0.00%	124.25%	0.00%	100.00%	-
P/NAPS	0.71	0.69	0.65	0.57	0.48	1.03	1.04	-6.15%
YoY %	2.90%	6.15%	14.04%	18.75%	-53.40%	-0.96%	-	-
Horiz. %	68.27%	66.35%	62.50%	54.81%	46.15%	99.04%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	18/11/11	23/11/10	19/11/09	20/11/08	19/11/07	16/11/06	-
Price	0.83	0.84	0.81	0.70	0.52	1.14	1.21	-
P/RPS	1.01	0.97	0.98	1.02	0.67	1.58	1.44	-5.73%
YoY %	4.12%	-1.02%	-3.92%	52.24%	-57.59%	9.72%	-	-
Horiz. %	70.14%	67.36%	68.06%	70.83%	46.53%	109.72%	100.00%	-
P/EPS	13.19	11.71	8.32	11.74	5.76	9.19	8.05	8.56%
YoY %	12.64%	40.75%	-29.13%	103.82%	-37.32%	14.16%	-	-
Horiz. %	163.85%	145.47%	103.35%	145.84%	71.55%	114.16%	100.00%	-
EY	7.58	8.54	12.02	8.51	17.36	10.88	12.42	-7.89%
YoY %	-11.24%	-28.95%	41.25%	-50.98%	59.56%	-12.40%	-	-
Horiz. %	61.03%	68.76%	96.78%	68.52%	139.77%	87.60%	100.00%	-
DY	4.82	4.76	4.94	0.00	7.69	0.00	5.51	-2.20%
YoY %	1.26%	-3.64%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	87.48%	86.39%	89.66%	0.00%	139.56%	0.00%	100.00%	-
P/NAPS	0.67	0.68	0.66	0.57	0.44	0.98	1.07	-7.49%
YoY %	-1.47%	3.03%	15.79%	29.55%	-55.10%	-8.41%	-	-
Horiz. %	62.62%	63.55%	61.68%	53.27%	41.12%	91.59%	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