[YB] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

23-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -81.8%

YoY- -11.91%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Cumulative Result
Revenue	28,643	22,828	24,368	27,506	30,612	27,752	29,947	-0.73%
YoY %	25.47%	-6.32%	-11.41%	-10.15%	10.31%	-7.33%	-	-
Horiz. %	95.65%	76.23%	81.37%	91.85%	102.22%	92.67%	100.00%	-
PBT	2,055	1,634	3,051	5,940	6,766	8,556	8,285	-20.72%
YoY %	25.76%	-46.44%	-48.64%	-12.21%	-20.92%	3.27%	-	-
Horiz. %	24.80%	19.72%	36.83%	71.70%	81.67%	103.27%	100.00%	-
Tax	-509	-443	-619	-1,592	-1,830	-1,722	-2,170	-21.45%
YoY %	-14.90%	28.43%	61.12%	13.01%	-6.27%	20.65%	-	-
Horiz. %	23.46%	20.41%	28.53%	73.36%	84.33%	79.35%	100.00%	-
NP	1,546	1,191	2,432	4,348	4,936	6,834	6,115	-20.47%
YoY %	29.81%	-51.03%	-44.07%	-11.91%	-27.77%	11.76%	-	-
Horiz. %	25.28%	19.48%	39.77%	71.10%	80.72%	111.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,546	1,191	2,432	4,348	4,936	6,834	6,115	-20.47%
YoY %	29.81%	-51.03%	-44.07%	-11.91%	-27.77%	11.76%	-	-
Horiz. %	25.28%	19.48%	39.77%	71.10%	80.72%	111.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.77%	27.11%	20.29%	26.80%	27.05%	20.13%	26.19%	-
YoY %	-8.63%	33.61%	-24.29%	-0.92%	34.38%	-23.14%	-	-
Horiz. %	94.58%	103.51%	77.47%	102.33%	103.28%	76.86%	100.00%	-
Total Cost	27,097	21,637	21,936	23,158	25,676	20,918	23,832	2.16%
YoY %	25.23%	-1.36%	-5.28%	-9.81%	22.75%	-12.23%	-	-
Horiz. %	113.70%	90.79%	92.04%	97.17%	107.74%	87.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,771	192,148	192,000	190,225	182,104	171,250	163,280	3.33%
YoY %	3.45%	0.08%	0.93%	4.46%	6.34%	4.88%	-	-
Horiz. %	121.74%	117.68%	117.59%	116.50%	111.53%	104.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	198,771	192,148	192,000	190,225	182,104	171,250	163,280	3.33%
YoY %	3.45%	0.08%	0.93%	4.46%	6.34%	4.88%	-	-
Horiz. %	121.74%	117.68%	117.59%	116.50%	111.53%	104.88%	100.00%	-
NOSH	157,755	158,800	160,000	159,852	159,741	160,046	160,078	-0.24%
YoY %	-0.66%	-0.75%	0.09%	0.07%	-0.19%	-0.02%	-	-
Horiz. %	98.55%	99.20%	99.95%	99.86%	99.79%	99.98%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	5.40%	5.22%	9.98%	15.81%	16.12%	24.63%	20.42%	-
YoY %	3.45%	-47.70%	-36.88%	-1.92%	-34.55%	20.62%	-	-
Horiz. %	26.44%	25.56%	48.87%	77.42%	78.94%	120.62%	100.00%	-
ROE	0.78%	0.62%	1.27%	2.29%	2.71%	3.99%	3.75%	-
YoY %	25.81%	-51.18%	-44.54%	-15.50%	-32.08%	6.40%	-	-
Horiz. %	20.80%	16.53%	33.87%	61.07%	72.27%	106.40%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	18.16	14.38	15.23	17.21	19.16	17.34	18.71	-0.49%
YoY %	26.29%	-5.58%	-11.50%	-10.18%	10.50%	-7.32%	-	-
Horiz. %	97.06%	76.86%	81.40%	91.98%	102.41%	92.68%	100.00%	-
EPS	0.98	0.75	1.52	2.72	3.09	4.27	3.82	-20.27%
YoY %	30.67%	-50.66%	-44.12%	-11.97%	-27.63%	11.78%	-	-
Horiz. %	25.65%	19.63%	39.79%	71.20%	80.89%	111.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.26	1.21	1.20	1.19	1.14	1.07	1.02	3.58%
YoY %	4.13%	0.83%	0.84%	4.39%	6.54%	4.90%	-	-
Horiz. %	123.53%	118.63%	117.65%	116.67%	111.76%	104.90%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 159,852
RPS	9.81	7.82	8.35	9.42	10.49	9.51	10.26	-0.74%
YoY %	25.45%	-6.35%	-11.36%	-10.20%	10.30%	-7.31%	-	-
Horiz. %	95.61%	76.22%	81.38%	91.81%	102.24%	92.69%	100.00%	-
EPS	0.53	0.41	0.83	1.49	1.69	2.34	2.10	-20.49%
YoY %	29.27%	-50.60%	-44.30%	-11.83%	-27.78%	11.43%	-	-
Horiz. %	25.24%	19.52%	39.52%	70.95%	80.48%	111.43%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.681	0.6583	0.6578	0.6517	0.6239	0.5867	0.5594	3.33%
YoY %	3.45%	0.08%	0.94%	4.46%	6.34%	4.88%	-	-
Horiz. %	121.74%	117.68%	117.59%	116.50%	111.53%	104.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.79	0.54	1.00	1.22	1.28	1.70	1.86	-
P/RPS	4.35	3.76	6.57	7.09	6.68	9.80	9.94	-12.86%
YoY %	15.69%	-42.77%	-7.33%	6.14%	-31.84%	-1.41%	-	-
Horiz. %	43.76%	37.83%	66.10%	71.33%	67.20%	98.59%	100.00%	-
P/EPS	80.61	72.00	65.79	44.85	41.42	39.81	48.69	8.76%
YoY %	11.96%	9.44%	46.69%	8.28%	4.04%	-18.24%	-	-
Horiz. %	165.56%	147.87%	135.12%	92.11%	85.07%	81.76%	100.00%	-
EY	1.24	1.39	1.52	2.23	2.41	2.51	2.05	-8.03%
YoY %	-10.79%	-8.55%	-31.84%	-7.47%	-3.98%	22.44%	-	-
Horiz. %	60.49%	67.80%	74.15%	108.78%	117.56%	122.44%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.45	0.83	1.03	1.12	1.59	1.82	-16.19%
YoY %	40.00%	-45.78%	-19.42%	-8.04%	-29.56%	-12.64%	-	-
Horiz. %	34.62%	24.73%	45.60%	56.59%	61.54%	87.36%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	19/05/10	21/05/09	21/05/08	23/05/07	18/05/06	18/05/05	18/05/04	-
Price	0.85	0.69	0.94	1.29	1.33	1.82	1.48	-
P/RPS	4.68	4.80	6.17	7.50	6.94	10.50	7.91	-8.37%
YoY %	-2.50%	-22.20%	-17.73%	8.07%	-33.90%	32.74%	-	-
Horiz. %	59.17%	60.68%	78.00%	94.82%	87.74%	132.74%	100.00%	-
P/EPS	86.73	92.00	61.84	47.43	43.04	42.62	38.74	14.36%
YoY %	-5.73%	48.77%	30.38%	10.20%	0.99%	10.02%	-	-
Horiz. %	223.88%	237.48%	159.63%	122.43%	111.10%	110.02%	100.00%	-
EY	1.15	1.09	1.62	2.11	2.32	2.35	2.58	-12.59%
YoY %	5.50%	-32.72%	-23.22%	-9.05%	-1.28%	-8.91%	-	-
Horiz. %	44.57%	42.25%	62.79%	81.78%	89.92%	91.09%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.57	0.78	1.08	1.17	1.70	1.45	-12.06%
YoY %	17.54%	-26.92%	-27.78%	-7.69%	-31.18%	17.24%	-	-
Horiz. %	46.21%	39.31%	53.79%	74.48%	80.69%	117.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos