[YB] YoY Cumulative 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- 99.21%
YoY- -34.78%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 96,237 101,813 97,974 80,898 92,525 86,757 100,649 -0.74%
PBT 9,871 11,462 14,734 9,488 13,949 18,003 24,749 -14.19%
Tax -2,515 -3,012 -3,249 -2,446 -3,151 -3,123 -6,715 -15.08%
NP 7,356 8,450 11,485 7,042 10,798 14,880 18,034 -13.87%
-
NP to SH 7,356 8,450 11,485 7,042 10,798 14,880 18,034 -13.87%
-
Tax Rate 25.48% 26.28% 22.05% 25.78% 22.59% 17.35% 27.13% -
Total Cost 88,881 93,363 86,489 73,856 81,727 71,877 82,615 1.22%
-
Net Worth 193,250 194,758 193,514 192,197 188,207 185,599 180,820 1.11%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,675 4,711 4,719 - 4,784 - 8,000 -8.55%
Div Payout % 63.56% 55.76% 41.10% - 44.31% - 44.37% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 193,250 194,758 193,514 192,197 188,207 185,599 180,820 1.11%
NOSH 155,847 157,063 157,328 157,539 159,497 159,999 160,017 -0.43%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.64% 8.30% 11.72% 8.70% 11.67% 17.15% 17.92% -
ROE 3.81% 4.34% 5.93% 3.66% 5.74% 8.02% 9.97% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 61.75 64.82 62.27 51.35 58.01 54.22 62.90 -0.30%
EPS 4.72 5.38 7.30 4.47 6.77 9.30 11.27 -13.49%
DPS 3.00 3.00 3.00 0.00 3.00 0.00 5.00 -8.15%
NAPS 1.24 1.24 1.23 1.22 1.18 1.16 1.13 1.55%
Adjusted Per Share Value based on latest NOSH - 157,264
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.95 34.85 33.54 27.69 31.68 29.70 34.46 -0.74%
EPS 2.52 2.89 3.93 2.41 3.70 5.09 6.17 -13.85%
DPS 1.60 1.61 1.62 0.00 1.64 0.00 2.74 -8.56%
NAPS 0.6616 0.6667 0.6625 0.658 0.6443 0.6354 0.619 1.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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 1.43 1.31 1.28 1.36 0.98 2.21 1.88 -4.45%
P/EPS 18.64 15.80 10.96 15.66 8.42 12.90 10.47 10.08%
EY 5.36 6.33 9.13 6.39 11.88 7.75 9.55 -9.16%
DY 3.41 3.53 3.75 0.00 5.26 0.00 4.24 -3.56%
P/NAPS 0.71 0.69 0.65 0.57 0.48 1.03 1.04 -6.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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 1.34 1.30 1.30 1.36 0.90 2.10 1.92 -5.81%
P/EPS 17.58 15.61 11.10 15.66 7.68 12.26 10.74 8.55%
EY 5.69 6.40 9.01 6.39 13.02 8.16 9.31 -7.87%
DY 3.61 3.57 3.70 0.00 5.77 0.00 4.13 -2.21%
P/NAPS 0.67 0.68 0.66 0.57 0.44 0.98 1.07 -7.49%

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