[YB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.07%
YoY- 24.63%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 125,170 128,536 125,678 125,206 112,501 57,338 16.88%
PBT 28,497 32,137 38,677 35,862 29,032 17,612 10.09%
Tax -6,320 -7,119 -9,285 -7,142 -5,987 -3,395 13.22%
NP 22,177 25,018 29,392 28,720 23,045 14,217 9.29%
-
NP to SH 22,177 25,018 29,392 28,720 23,045 14,217 9.29%
-
Tax Rate 22.18% 22.15% 24.01% 19.92% 20.62% 19.28% -
Total Cost 102,993 103,518 96,286 96,486 89,456 43,121 19.00%
-
Net Worth 187,414 179,396 172,703 166,333 158,454 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 20,794 24,018 33,591 21,607 3,999 - -
Div Payout % 93.77% 96.01% 114.29% 75.23% 17.36% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 187,414 179,396 172,703 166,333 158,454 0 -
NOSH 160,182 160,175 159,910 159,935 160,055 159,882 0.03%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 17.72% 19.46% 23.39% 22.94% 20.48% 24.80% -
ROE 11.83% 13.95% 17.02% 17.27% 14.54% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 78.14 80.25 78.59 78.29 70.29 35.86 16.84%
EPS 13.84 15.62 18.38 17.96 14.40 8.89 9.25%
DPS 13.00 15.00 21.00 13.50 2.50 0.00 -
NAPS 1.17 1.12 1.08 1.04 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 159,935
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 42.88 44.04 43.06 42.90 38.54 19.64 16.89%
EPS 7.60 8.57 10.07 9.84 7.90 4.87 9.30%
DPS 7.12 8.23 11.51 7.40 1.37 0.00 -
NAPS 0.6421 0.6146 0.5917 0.5699 0.5429 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.28 1.17 1.69 1.64 1.03 1.13 -
P/RPS 1.64 1.46 2.15 2.09 1.47 3.15 -12.23%
P/EPS 9.25 7.49 9.19 9.13 7.15 12.71 -6.15%
EY 10.82 13.35 10.88 10.95 13.98 7.87 6.57%
DY 10.16 12.82 12.43 8.23 2.43 0.00 -
P/NAPS 1.09 1.04 1.56 1.58 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/07 21/08/06 08/08/05 18/08/04 15/08/03 - -
Price 1.15 1.20 1.66 1.55 1.08 0.00 -
P/RPS 1.47 1.50 2.11 1.98 1.54 0.00 -
P/EPS 8.31 7.68 9.03 8.63 7.50 0.00 -
EY 12.04 13.02 11.07 11.59 13.33 0.00 -
DY 11.30 12.50 12.65 8.71 2.31 0.00 -
P/NAPS 0.98 1.07 1.54 1.49 1.09 0.00 -

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
Post a Comment