[YB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 54.89%
YoY- 19.11%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 99,932 102,383 122,996 114,830 96,237 101,813 97,974 0.33%
PBT 6,580 9,131 13,596 11,555 9,871 11,462 14,734 -12.56%
Tax -1,483 -2,145 -3,148 -2,793 -2,515 -3,012 -3,249 -12.24%
NP 5,097 6,986 10,448 8,762 7,356 8,450 11,485 -12.65%
-
NP to SH 5,097 6,986 10,448 8,762 7,356 8,450 11,485 -12.65%
-
Tax Rate 22.54% 23.49% 23.15% 24.17% 25.48% 26.28% 22.05% -
Total Cost 94,835 95,397 112,548 106,068 88,881 93,363 86,489 1.54%
-
Net Worth 214,610 210,536 202,321 192,298 193,250 194,758 193,514 1.73%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 6,203 4,675 4,711 4,719 -
Div Payout % - - - 70.80% 63.56% 55.76% 41.10% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 214,610 210,536 202,321 192,298 193,250 194,758 193,514 1.73%
NOSH 157,801 159,497 158,063 155,079 155,847 157,063 157,328 0.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.10% 6.82% 8.49% 7.63% 7.64% 8.30% 11.72% -
ROE 2.38% 3.32% 5.16% 4.56% 3.81% 4.34% 5.93% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 63.33 64.19 77.81 74.05 61.75 64.82 62.27 0.28%
EPS 3.23 4.38 6.61 5.65 4.72 5.38 7.30 -12.69%
DPS 0.00 0.00 0.00 4.00 3.00 3.00 3.00 -
NAPS 1.36 1.32 1.28 1.24 1.24 1.24 1.23 1.68%
Adjusted Per Share Value based on latest NOSH - 155,250
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.21 35.05 42.11 39.31 32.95 34.85 33.54 0.32%
EPS 1.74 2.39 3.58 3.00 2.52 2.89 3.93 -12.68%
DPS 0.00 0.00 0.00 2.12 1.60 1.61 1.62 -
NAPS 0.7347 0.7208 0.6926 0.6583 0.6616 0.6667 0.6625 1.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.835 0.835 1.27 0.94 0.88 0.85 0.80 -
P/RPS 1.32 1.30 1.63 1.27 1.43 1.31 1.28 0.51%
P/EPS 25.85 19.06 19.21 16.64 18.64 15.80 10.96 15.35%
EY 3.87 5.25 5.20 6.01 5.36 6.33 9.13 -13.31%
DY 0.00 0.00 0.00 4.26 3.41 3.53 3.75 -
P/NAPS 0.61 0.63 0.99 0.76 0.71 0.69 0.65 -1.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 21/11/14 21/11/13 21/11/12 18/11/11 23/11/10 -
Price 0.84 0.86 1.11 0.98 0.83 0.84 0.81 -
P/RPS 1.33 1.34 1.43 1.32 1.34 1.30 1.30 0.38%
P/EPS 26.01 19.63 16.79 17.35 17.58 15.61 11.10 15.23%
EY 3.85 5.09 5.95 5.77 5.69 6.40 9.01 -13.20%
DY 0.00 0.00 0.00 4.08 3.61 3.57 3.70 -
P/NAPS 0.62 0.65 0.87 0.79 0.67 0.68 0.66 -1.03%

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