[YB] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 25.7%
YoY- 229.75%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 119,733 133,934 115,772 114,117 108,202 2.56%
PBT 33,682 39,907 31,884 32,039 27,660 5.04%
Tax -5,976 -10,945 -6,270 -5,240 -19,533 -25.61%
NP 27,706 28,962 25,614 26,799 8,127 35.85%
-
NP to SH 27,706 28,962 25,614 26,799 8,127 35.85%
-
Tax Rate 17.74% 27.43% 19.67% 16.36% 70.62% -
Total Cost 92,027 104,972 90,158 87,318 100,075 -2.07%
-
Net Worth 177,561 164,811 156,787 145,844 30,907 54.77%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 23,994 33,602 21,598 3,798 - -
Div Payout % 86.61% 116.02% 84.32% 14.17% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 177,561 164,811 156,787 145,844 30,907 54.77%
NOSH 159,965 160,011 159,987 151,921 39,624 41.71%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 23.14% 21.62% 22.12% 23.48% 7.51% -
ROE 15.60% 17.57% 16.34% 18.38% 26.29% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 74.85 83.70 72.36 75.12 273.07 -27.62%
EPS 17.32 18.10 16.01 17.64 20.51 -4.13%
DPS 15.00 21.00 13.50 2.50 0.00 -
NAPS 1.11 1.03 0.98 0.96 0.78 9.21%
Adjusted Per Share Value based on latest NOSH - 160,204
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.02 45.89 39.66 39.10 37.07 2.56%
EPS 9.49 9.92 8.78 9.18 2.78 35.89%
DPS 8.22 11.51 7.40 1.30 0.00 -
NAPS 0.6083 0.5647 0.5372 0.4997 0.1059 54.76%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.17 1.82 1.31 1.01 0.00 -
P/RPS 1.56 2.17 1.81 1.34 0.00 -
P/EPS 6.76 10.06 8.18 5.73 0.00 -
EY 14.80 9.95 12.22 17.47 0.00 -
DY 12.82 11.54 10.31 2.48 0.00 -
P/NAPS 1.05 1.77 1.34 1.05 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/06 22/02/05 26/02/04 27/02/03 - -
Price 1.20 1.78 1.67 1.00 0.00 -
P/RPS 1.60 2.13 2.31 1.33 0.00 -
P/EPS 6.93 9.83 10.43 5.67 0.00 -
EY 14.43 10.17 9.59 17.64 0.00 -
DY 12.50 11.80 8.08 2.50 0.00 -
P/NAPS 1.08 1.73 1.70 1.04 0.00 -

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
Post a Comment