[YB] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 30.65%
YoY- -4.34%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 119,138 112,652 132,716 119,733 133,934 115,772 114,117 0.71%
PBT 16,836 21,203 32,124 33,682 39,907 31,884 32,039 -10.16%
Tax -3,652 -3,557 -8,238 -5,976 -10,945 -6,270 -5,240 -5.83%
NP 13,184 17,646 23,886 27,706 28,962 25,614 26,799 -11.14%
-
NP to SH 13,184 17,646 23,886 27,706 28,962 25,614 26,799 -11.14%
-
Tax Rate 21.69% 16.78% 25.64% 17.74% 27.43% 19.67% 16.36% -
Total Cost 105,954 95,006 108,830 92,027 104,972 90,158 87,318 3.27%
-
Net Worth 191,072 188,778 187,184 177,561 164,811 156,787 145,844 4.60%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,553 14,398 20,798 23,994 33,602 21,598 3,798 16.60%
Div Payout % 72.46% 81.60% 87.07% 86.61% 116.02% 84.32% 14.17% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 191,072 188,778 187,184 177,561 164,811 156,787 145,844 4.60%
NOSH 159,227 159,981 159,986 159,965 160,011 159,987 151,921 0.78%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.07% 15.66% 18.00% 23.14% 21.62% 22.12% 23.48% -
ROE 6.90% 9.35% 12.76% 15.60% 17.57% 16.34% 18.38% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 74.82 70.42 82.95 74.85 83.70 72.36 75.12 -0.06%
EPS 8.28 11.03 14.93 17.32 18.10 16.01 17.64 -11.83%
DPS 6.00 9.00 13.00 15.00 21.00 13.50 2.50 15.69%
NAPS 1.20 1.18 1.17 1.11 1.03 0.98 0.96 3.78%
Adjusted Per Share Value based on latest NOSH - 160,098
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 40.79 38.57 45.43 40.99 45.85 39.63 39.07 0.71%
EPS 4.51 6.04 8.18 9.48 9.91 8.77 9.17 -11.14%
DPS 3.27 4.93 7.12 8.21 11.50 7.39 1.30 16.60%
NAPS 0.6541 0.6463 0.6408 0.6079 0.5642 0.5368 0.4993 4.59%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.54 1.05 1.17 1.17 1.82 1.31 1.01 -
P/RPS 0.72 1.49 1.41 1.56 2.17 1.81 1.34 -9.82%
P/EPS 6.52 9.52 7.84 6.76 10.06 8.18 5.73 2.17%
EY 15.33 10.50 12.76 14.80 9.95 12.22 17.47 -2.15%
DY 11.11 8.57 11.11 12.82 11.54 10.31 2.48 28.36%
P/NAPS 0.45 0.89 1.00 1.05 1.77 1.34 1.05 -13.15%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 27/02/08 16/02/07 21/02/06 22/02/05 26/02/04 27/02/03 -
Price 0.55 1.04 1.23 1.20 1.78 1.67 1.00 -
P/RPS 0.74 1.48 1.48 1.60 2.13 2.31 1.33 -9.30%
P/EPS 6.64 9.43 8.24 6.93 9.83 10.43 5.67 2.66%
EY 15.05 10.61 12.14 14.43 10.17 9.59 17.64 -2.60%
DY 10.91 8.65 10.57 12.50 11.80 8.08 2.50 27.80%
P/NAPS 0.46 0.88 1.05 1.08 1.73 1.70 1.04 -12.70%

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