[YB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 49.62%
YoY- -12.06%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 31,628 32,155 33,081 29,459 29,694 28,599 34,945 -1.64%
PBT 2,277 2,182 5,601 4,689 5,356 5,823 8,942 -20.36%
Tax -604 -631 -1,036 -1,182 -1,368 -545 -2,219 -19.48%
NP 1,673 1,551 4,565 3,507 3,988 5,278 6,723 -20.67%
-
NP to SH 1,673 1,551 4,565 3,507 3,988 5,278 6,723 -20.67%
-
Tax Rate 26.53% 28.92% 18.50% 25.21% 25.54% 9.36% 24.82% -
Total Cost 29,955 30,604 28,516 25,952 25,706 23,321 28,222 0.99%
-
Net Worth 193,880 194,266 193,618 191,862 187,483 185,529 180,880 1.16%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 4,766 - 8,003 -
Div Payout % - - - - 119.52% - 119.05% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 193,880 194,266 193,618 191,862 187,483 185,529 180,880 1.16%
NOSH 156,355 156,666 157,413 157,264 158,884 159,939 160,071 -0.39%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.29% 4.82% 13.80% 11.90% 13.43% 18.46% 19.24% -
ROE 0.86% 0.80% 2.36% 1.83% 2.13% 2.84% 3.72% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.23 20.52 21.02 18.73 18.69 17.88 21.83 -1.25%
EPS 1.07 0.99 2.90 2.23 2.51 3.30 4.20 -20.36%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 5.00 -
NAPS 1.24 1.24 1.23 1.22 1.18 1.16 1.13 1.55%
Adjusted Per Share Value based on latest NOSH - 157,264
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.83 11.01 11.33 10.09 10.17 9.79 11.96 -1.63%
EPS 0.57 0.53 1.56 1.20 1.37 1.81 2.30 -20.72%
DPS 0.00 0.00 0.00 0.00 1.63 0.00 2.74 -
NAPS 0.6637 0.6651 0.6628 0.6568 0.6418 0.6351 0.6192 1.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.85 0.80 0.70 0.57 1.20 1.18 -
P/RPS 4.35 4.14 3.81 3.74 3.05 6.71 5.41 -3.56%
P/EPS 82.24 85.86 27.59 31.39 22.71 36.36 28.10 19.57%
EY 1.22 1.16 3.63 3.19 4.40 2.75 3.56 -16.33%
DY 0.00 0.00 0.00 0.00 5.26 0.00 4.24 -
P/NAPS 0.71 0.69 0.65 0.57 0.48 1.03 1.04 -6.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 18/11/11 23/11/10 19/11/09 20/11/08 19/11/07 16/11/06 -
Price 0.83 0.84 0.81 0.70 0.52 1.14 1.21 -
P/RPS 4.10 4.09 3.85 3.74 2.78 6.38 5.54 -4.88%
P/EPS 77.57 84.85 27.93 31.39 20.72 34.55 28.81 17.93%
EY 1.29 1.18 3.58 3.19 4.83 2.89 3.47 -15.19%
DY 0.00 0.00 0.00 0.00 5.77 0.00 4.13 -
P/NAPS 0.67 0.68 0.66 0.57 0.44 0.98 1.07 -7.49%

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