[YB] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 67.69%
YoY- -10.43%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 131,363 132,742 131,845 111,050 119,138 112,652 132,716 -0.17%
PBT 14,296 13,314 15,320 15,435 16,836 21,203 32,124 -12.61%
Tax -3,623 -2,716 0 -3,626 -3,652 -3,557 -8,238 -12.78%
NP 10,673 10,598 15,320 11,809 13,184 17,646 23,886 -12.55%
-
NP to SH 10,673 10,598 15,175 11,809 13,184 17,646 23,886 -12.55%
-
Tax Rate 25.34% 20.40% 0.00% 23.49% 21.69% 16.78% 25.64% -
Total Cost 120,690 122,144 116,525 99,241 105,954 95,006 108,830 1.73%
-
Net Worth 196,320 200,684 198,184 196,816 191,072 188,778 187,184 0.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 10,906 11,238 11,010 9,447 9,553 14,398 20,798 -10.19%
Div Payout % 102.19% 106.04% 72.56% 80.00% 72.46% 81.60% 87.07% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 196,320 200,684 198,184 196,816 191,072 188,778 187,184 0.79%
NOSH 155,810 160,547 157,289 157,453 159,227 159,981 159,986 -0.43%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.12% 7.98% 11.62% 10.63% 11.07% 15.66% 18.00% -
ROE 5.44% 5.28% 7.66% 6.00% 6.90% 9.35% 12.76% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 84.31 82.68 83.82 70.53 74.82 70.42 82.95 0.27%
EPS 6.85 6.76 9.74 7.50 8.28 11.03 14.93 -12.16%
DPS 7.00 7.00 7.00 6.00 6.00 9.00 13.00 -9.79%
NAPS 1.26 1.25 1.26 1.25 1.20 1.18 1.17 1.24%
Adjusted Per Share Value based on latest NOSH - 157,326
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.97 45.44 45.14 38.02 40.79 38.57 45.43 -0.16%
EPS 3.65 3.63 5.20 4.04 4.51 6.04 8.18 -12.57%
DPS 3.73 3.85 3.77 3.23 3.27 4.93 7.12 -10.20%
NAPS 0.6721 0.687 0.6785 0.6738 0.6541 0.6463 0.6408 0.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.85 0.83 0.81 0.71 0.54 1.05 1.17 -
P/RPS 1.01 1.00 0.97 1.01 0.72 1.49 1.41 -5.40%
P/EPS 12.41 12.57 8.40 9.47 6.52 9.52 7.84 7.94%
EY 8.06 7.95 11.91 10.56 15.33 10.50 12.76 -7.36%
DY 8.24 8.43 8.64 8.45 11.11 8.57 11.11 -4.85%
P/NAPS 0.67 0.66 0.64 0.57 0.45 0.89 1.00 -6.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 25/02/11 23/02/10 23/02/09 27/02/08 16/02/07 -
Price 0.835 0.93 0.85 0.74 0.55 1.04 1.23 -
P/RPS 0.99 1.12 1.01 1.05 0.74 1.48 1.48 -6.47%
P/EPS 12.19 14.09 8.81 9.87 6.64 9.43 8.24 6.73%
EY 8.20 7.10 11.35 10.14 15.05 10.61 12.14 -6.32%
DY 8.38 7.53 8.24 8.11 10.91 8.65 10.57 -3.79%
P/NAPS 0.66 0.74 0.67 0.59 0.46 0.88 1.05 -7.44%

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