[YB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 23.11%
YoY- -12.95%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 102,383 122,996 114,830 96,237 101,813 97,974 80,898 4.00%
PBT 9,131 13,596 11,555 9,871 11,462 14,734 9,488 -0.63%
Tax -2,145 -3,148 -2,793 -2,515 -3,012 -3,249 -2,446 -2.16%
NP 6,986 10,448 8,762 7,356 8,450 11,485 7,042 -0.13%
-
NP to SH 6,986 10,448 8,762 7,356 8,450 11,485 7,042 -0.13%
-
Tax Rate 23.49% 23.15% 24.17% 25.48% 26.28% 22.05% 25.78% -
Total Cost 95,397 112,548 106,068 88,881 93,363 86,489 73,856 4.35%
-
Net Worth 210,536 202,321 192,298 193,250 194,758 193,514 192,197 1.52%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 6,203 4,675 4,711 4,719 - -
Div Payout % - - 70.80% 63.56% 55.76% 41.10% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 210,536 202,321 192,298 193,250 194,758 193,514 192,197 1.52%
NOSH 159,497 158,063 155,079 155,847 157,063 157,328 157,539 0.20%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.82% 8.49% 7.63% 7.64% 8.30% 11.72% 8.70% -
ROE 3.32% 5.16% 4.56% 3.81% 4.34% 5.93% 3.66% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 64.19 77.81 74.05 61.75 64.82 62.27 51.35 3.78%
EPS 4.38 6.61 5.65 4.72 5.38 7.30 4.47 -0.33%
DPS 0.00 0.00 4.00 3.00 3.00 3.00 0.00 -
NAPS 1.32 1.28 1.24 1.24 1.24 1.23 1.22 1.32%
Adjusted Per Share Value based on latest NOSH - 156,355
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.08 42.14 39.34 32.97 34.88 33.57 27.72 4.00%
EPS 2.39 3.58 3.00 2.52 2.90 3.93 2.41 -0.13%
DPS 0.00 0.00 2.13 1.60 1.61 1.62 0.00 -
NAPS 0.7213 0.6932 0.6588 0.6621 0.6673 0.663 0.6585 1.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.835 1.27 0.94 0.88 0.85 0.80 0.70 -
P/RPS 1.30 1.63 1.27 1.43 1.31 1.28 1.36 -0.74%
P/EPS 19.06 19.21 16.64 18.64 15.80 10.96 15.66 3.32%
EY 5.25 5.20 6.01 5.36 6.33 9.13 6.39 -3.22%
DY 0.00 0.00 4.26 3.41 3.53 3.75 0.00 -
P/NAPS 0.63 0.99 0.76 0.71 0.69 0.65 0.57 1.68%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 21/11/13 21/11/12 18/11/11 23/11/10 19/11/09 -
Price 0.86 1.11 0.98 0.83 0.84 0.81 0.70 -
P/RPS 1.34 1.43 1.32 1.34 1.30 1.30 1.36 -0.24%
P/EPS 19.63 16.79 17.35 17.58 15.61 11.10 15.66 3.83%
EY 5.09 5.95 5.77 5.69 6.40 9.01 6.39 -3.71%
DY 0.00 0.00 4.08 3.61 3.57 3.70 0.00 -
P/NAPS 0.65 0.87 0.79 0.67 0.68 0.66 0.57 2.21%

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