[YB] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

23-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 10.65%

YoY- 63.09%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	153,106	128,316	135,750	130,632	107,864	123,366	115,676	4.77%
YoY %	19.32%	-5.48%	3.92%	21.11%	-12.57%	6.65%	-	-
Horiz. %	132.36%	110.93%	117.35%	112.93%	93.25%	106.65%	100.00%	-
PBT	15,406	13,161	15,282	19,645	12,650	18,598	24,004	-7.11%
YoY %	17.06%	-13.88%	-22.21%	55.30%	-31.98%	-22.52%	-	-
Horiz. %	64.18%	54.83%	63.66%	81.84%	52.70%	77.48%	100.00%	-
Tax	-3,724	-3,353	-4,016	-4,332	-3,261	-4,201	-4,164	-1.84%
YoY %	-11.06%	16.51%	7.29%	-32.84%	22.38%	-0.89%	-	-
Horiz. %	89.43%	80.52%	96.45%	104.03%	78.31%	100.89%	100.00%	-
NP	11,682	9,808	11,266	15,313	9,389	14,397	19,840	-8.44%
YoY %	19.11%	-12.94%	-26.43%	63.10%	-34.79%	-27.43%	-	-
Horiz. %	58.88%	49.44%	56.78%	77.18%	47.32%	72.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,682	9,808	11,266	15,313	9,389	14,397	19,840	-8.44%
YoY %	19.11%	-12.94%	-26.43%	63.10%	-34.79%	-27.43%	-	-
Horiz. %	58.88%	49.44%	56.78%	77.18%	47.32%	72.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.17%	25.48%	26.28%	22.05%	25.78%	22.59%	17.35%	-
YoY %	-5.14%	-3.04%	19.18%	-14.47%	14.12%	30.20%	-	-
Horiz. %	139.31%	146.86%	151.47%	127.09%	148.59%	130.20%	100.00%	-
Total Cost	141,424	118,508	124,484	115,318	98,474	108,969	95,836	6.69%
YoY %	19.34%	-4.80%	7.95%	17.11%	-9.63%	13.70%	-	-
Horiz. %	147.57%	123.66%	129.89%	120.33%	102.75%	113.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,298	193,250	194,758	193,514	192,197	188,207	185,599	0.59%
YoY %	-0.49%	-0.77%	0.64%	0.69%	2.12%	1.41%	-	-
Horiz. %	103.61%	104.12%	104.93%	104.26%	103.55%	101.41%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	8,270	6,233	6,282	6,293	-	6,379	-	-
YoY %	32.68%	-0.78%	-0.17%	0.00%	-	0.00%	-	-
Horiz. %	129.64%	97.71%	98.48%	98.65%	-	100.00%	-	-
Div Payout %	70.80%	63.56%	55.76%	41.10%	-	44.31%	-	-
YoY %	11.39%	13.99%	35.67%	0.00%	-	0.00%	-	-
Horiz. %	159.78%	143.44%	125.84%	92.76%	-	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	192,298	193,250	194,758	193,514	192,197	188,207	185,599	0.59%
YoY %	-0.49%	-0.77%	0.64%	0.69%	2.12%	1.41%	-	-
Horiz. %	103.61%	104.12%	104.93%	104.26%	103.55%	101.41%	100.00%	-
NOSH	155,079	155,847	157,063	157,328	157,539	159,497	159,999	-0.51%
YoY %	-0.49%	-0.77%	-0.17%	-0.13%	-1.23%	-0.31%	-	-
Horiz. %	96.92%	97.40%	98.16%	98.33%	98.46%	99.69%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	7.63%	7.64%	8.30%	11.72%	8.70%	11.67%	17.15%	-
YoY %	-0.13%	-7.95%	-29.18%	34.71%	-25.45%	-31.95%	-	-
Horiz. %	44.49%	44.55%	48.40%	68.34%	50.73%	68.05%	100.00%	-
ROE	6.08%	5.08%	5.78%	7.91%	4.89%	7.65%	10.69%	-
YoY %	19.69%	-12.11%	-26.93%	61.76%	-36.08%	-28.44%	-	-
Horiz. %	56.88%	47.52%	54.07%	73.99%	45.74%	71.56%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	98.73	82.33	86.43	83.03	68.47	77.35	72.30	5.32%
YoY %	19.92%	-4.74%	4.09%	21.26%	-11.48%	6.98%	-	-
Horiz. %	136.56%	113.87%	119.54%	114.84%	94.70%	106.98%	100.00%	-
EPS	7.53	6.29	7.17	9.73	5.96	9.03	12.40	-7.97%
YoY %	19.71%	-12.27%	-26.31%	63.26%	-34.00%	-27.18%	-	-
Horiz. %	60.73%	50.73%	57.82%	78.47%	48.06%	72.82%	100.00%	-
DPS	5.33	4.00	4.00	4.00	0.00	4.00	0.00	-
YoY %	33.25%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.25%	100.00%	100.00%	100.00%	0.00%	100.00%	-	-
NAPS	1.24	1.24	1.24	1.23	1.22	1.18	1.16	1.11%
YoY %	0.00%	0.00%	0.81%	0.82%	3.39%	1.72%	-	-
Horiz. %	106.90%	106.90%	106.90%	106.03%	105.17%	101.72%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 157,413
RPS	52.50	44.00	46.55	44.80	36.99	42.31	39.67	4.77%
YoY %	19.32%	-5.48%	3.91%	21.11%	-12.57%	6.65%	-	-
Horiz. %	132.34%	110.92%	117.34%	112.93%	93.24%	106.65%	100.00%	-
EPS	4.01	3.36	3.86	5.25	3.22	4.94	6.80	-8.41%
YoY %	19.35%	-12.95%	-26.48%	63.04%	-34.82%	-27.35%	-	-
Horiz. %	58.97%	49.41%	56.76%	77.21%	47.35%	72.65%	100.00%	-
DPS	2.84	2.14	2.15	2.16	0.00	2.19	0.00	-
YoY %	32.71%	-0.47%	-0.46%	0.00%	0.00%	0.00%	-	-
Horiz. %	129.68%	97.72%	98.17%	98.63%	0.00%	100.00%	-	-
NAPS	0.6594	0.6627	0.6679	0.6636	0.6591	0.6454	0.6365	0.59%
YoY %	-0.50%	-0.78%	0.65%	0.68%	2.12%	1.40%	-	-
Horiz. %	103.60%	104.12%	104.93%	104.26%	103.55%	101.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.94	0.88	0.85	0.80	0.70	0.57	1.20	-
P/RPS	0.95	1.07	0.98	0.96	1.02	0.74	1.66	-8.87%
YoY %	-11.21%	9.18%	2.08%	-5.88%	37.84%	-55.42%	-	-
Horiz. %	57.23%	64.46%	59.04%	57.83%	61.45%	44.58%	100.00%	-
P/EPS	12.48	13.98	11.85	8.22	11.74	6.31	9.68	4.32%
YoY %	-10.73%	17.97%	44.16%	-29.98%	86.05%	-34.81%	-	-
Horiz. %	128.93%	144.42%	122.42%	84.92%	121.28%	65.19%	100.00%	-
EY	8.01	7.15	8.44	12.17	8.51	15.84	10.33	-4.14%
YoY %	12.03%	-15.28%	-30.65%	43.01%	-46.28%	53.34%	-	-
Horiz. %	77.54%	69.22%	81.70%	117.81%	82.38%	153.34%	100.00%	-
DY	5.67	4.55	4.71	5.00	0.00	7.02	0.00	-
YoY %	24.62%	-3.40%	-5.80%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.77%	64.81%	67.09%	71.23%	0.00%	100.00%	-	-
P/NAPS	0.76	0.71	0.69	0.65	0.57	0.48	1.03	-4.93%
YoY %	7.04%	2.90%	6.15%	14.04%	18.75%	-53.40%	-	-
Horiz. %	73.79%	68.93%	66.99%	63.11%	55.34%	46.60%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/13	21/11/12	18/11/11	23/11/10	19/11/09	20/11/08	19/11/07	-
Price	0.98	0.83	0.84	0.81	0.70	0.52	1.14	-
P/RPS	0.99	1.01	0.97	0.98	1.02	0.67	1.58	-7.48%
YoY %	-1.98%	4.12%	-1.02%	-3.92%	52.24%	-57.59%	-	-
Horiz. %	62.66%	63.92%	61.39%	62.03%	64.56%	42.41%	100.00%	-
P/EPS	13.01	13.19	11.71	8.32	11.74	5.76	9.19	5.95%
YoY %	-1.36%	12.64%	40.75%	-29.13%	103.82%	-37.32%	-	-
Horiz. %	141.57%	143.53%	127.42%	90.53%	127.75%	62.68%	100.00%	-
EY	7.69	7.58	8.54	12.02	8.51	17.36	10.88	-5.61%
YoY %	1.45%	-11.24%	-28.95%	41.25%	-50.98%	59.56%	-	-
Horiz. %	70.68%	69.67%	78.49%	110.48%	78.22%	159.56%	100.00%	-
DY	5.44	4.82	4.76	4.94	0.00	7.69	0.00	-
YoY %	12.86%	1.26%	-3.64%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.74%	62.68%	61.90%	64.24%	0.00%	100.00%	-	-
P/NAPS	0.79	0.67	0.68	0.66	0.57	0.44	0.98	-3.52%
YoY %	17.91%	-1.47%	3.03%	15.79%	29.55%	-55.10%	-	-
Horiz. %	80.61%	68.37%	69.39%	67.35%	58.16%	44.90%	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