[YB] YoY 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- -9.81%
YoY- -5.66%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 26,613 25,895 32,067 32,047 32,669 29,761 28,472 -1.11%
PBT 2,887 3,200 7,375 7,622 9,594 8,256 5,745 -10.82%
Tax -501 -434 -1,523 -1,122 -2,704 -955 -266 11.11%
NP 2,386 2,766 5,852 6,500 6,890 7,301 5,479 -12.92%
-
NP to SH 2,386 2,766 5,852 6,500 6,890 7,301 5,479 -12.92%
-
Tax Rate 17.35% 13.56% 20.65% 14.72% 28.18% 11.57% 4.63% -
Total Cost 24,227 23,129 26,215 25,547 25,779 22,460 22,993 0.87%
-
Net Worth 189,615 188,663 187,072 177,709 164,656 156,907 153,796 3.54%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,740 6,395 12,791 12,807 22,380 16,010 - -
Div Payout % 198.68% 231.21% 218.58% 197.04% 324.83% 219.30% - -
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 189,615 188,663 187,072 177,709 164,656 156,907 153,796 3.54%
NOSH 158,013 159,884 159,890 160,098 159,860 160,109 160,204 -0.22%
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 8.97% 10.68% 18.25% 20.28% 21.09% 24.53% 19.24% -
ROE 1.26% 1.47% 3.13% 3.66% 4.18% 4.65% 3.56% -
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 16.84 16.20 20.06 20.02 20.44 18.59 17.77 -0.89%
EPS 1.51 1.73 3.66 4.06 4.31 4.56 3.42 -12.72%
DPS 3.00 4.00 8.00 8.00 14.00 10.00 0.00 -
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 9.11 8.86 10.98 10.97 11.18 10.19 9.75 -1.12%
EPS 0.82 0.95 2.00 2.23 2.36 2.50 1.88 -12.90%
DPS 1.62 2.19 4.38 4.38 7.66 5.48 0.00 -
NAPS 0.6491 0.6459 0.6404 0.6084 0.5637 0.5372 0.5265 3.54%
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 3.21 6.48 5.83 5.85 8.91 7.05 5.68 -9.06%
P/EPS 35.76 60.69 31.97 28.82 42.23 28.73 29.53 3.23%
EY 2.80 1.65 3.13 3.47 2.37 3.48 3.39 -3.13%
DY 5.56 3.81 6.84 6.84 7.69 7.63 0.00 -
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 3.27 6.42 6.13 5.99 8.71 8.98 5.63 -8.64%
P/EPS 36.42 60.12 33.61 29.56 41.30 36.62 29.24 3.72%
EY 2.75 1.66 2.98 3.38 2.42 2.73 3.42 -3.56%
DY 5.45 3.85 6.50 6.67 7.87 5.99 0.00 -
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