[YB] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 31.22%
YoY- 13.07%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 112,652 132,716 119,733 133,934 115,772 114,117 108,202 0.67%
PBT 21,203 32,124 33,682 39,907 31,884 32,039 27,660 -4.33%
Tax -3,557 -8,238 -5,976 -10,945 -6,270 -5,240 -19,533 -24.70%
NP 17,646 23,886 27,706 28,962 25,614 26,799 8,127 13.78%
-
NP to SH 17,646 23,886 27,706 28,962 25,614 26,799 8,127 13.78%
-
Tax Rate 16.78% 25.64% 17.74% 27.43% 19.67% 16.36% 70.62% -
Total Cost 95,006 108,830 92,027 104,972 90,158 87,318 100,075 -0.86%
-
Net Worth 188,778 187,184 177,561 164,811 156,787 145,844 30,907 35.18%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 14,398 20,798 23,994 33,602 21,598 3,798 - -
Div Payout % 81.60% 87.07% 86.61% 116.02% 84.32% 14.17% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 188,778 187,184 177,561 164,811 156,787 145,844 30,907 35.18%
NOSH 159,981 159,986 159,965 160,011 159,987 151,921 39,624 26.17%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.66% 18.00% 23.14% 21.62% 22.12% 23.48% 7.51% -
ROE 9.35% 12.76% 15.60% 17.57% 16.34% 18.38% 26.29% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 70.42 82.95 74.85 83.70 72.36 75.12 273.07 -20.21%
EPS 11.03 14.93 17.32 18.10 16.01 17.64 20.51 -9.81%
DPS 9.00 13.00 15.00 21.00 13.50 2.50 0.00 -
NAPS 1.18 1.17 1.11 1.03 0.98 0.96 0.78 7.13%
Adjusted Per Share Value based on latest NOSH - 159,860
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 38.57 45.43 40.99 45.85 39.63 39.07 37.04 0.67%
EPS 6.04 8.18 9.48 9.91 8.77 9.17 2.78 13.79%
DPS 4.93 7.12 8.21 11.50 7.39 1.30 0.00 -
NAPS 0.6463 0.6408 0.6079 0.5642 0.5368 0.4993 0.1058 35.18%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.05 1.17 1.17 1.82 1.31 1.01 0.00 -
P/RPS 1.49 1.41 1.56 2.17 1.81 1.34 0.00 -
P/EPS 9.52 7.84 6.76 10.06 8.18 5.73 0.00 -
EY 10.50 12.76 14.80 9.95 12.22 17.47 0.00 -
DY 8.57 11.11 12.82 11.54 10.31 2.48 0.00 -
P/NAPS 0.89 1.00 1.05 1.77 1.34 1.05 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 16/02/07 21/02/06 22/02/05 26/02/04 27/02/03 - -
Price 1.04 1.23 1.20 1.78 1.67 1.00 0.00 -
P/RPS 1.48 1.48 1.60 2.13 2.31 1.33 0.00 -
P/EPS 9.43 8.24 6.93 9.83 10.43 5.67 0.00 -
EY 10.61 12.14 14.43 10.17 9.59 17.64 0.00 -
DY 8.65 10.57 12.50 11.80 8.08 2.50 0.00 -
P/NAPS 0.88 1.05 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