[YB] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

20-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -5.57%

YoY- -33.02%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	136,610	124,504	107,746	117,325	125,170	128,536	125,678	1.39%
YoY %	9.72%	15.55%	-8.16%	-6.27%	-2.62%	2.27%	-	-
Horiz. %	108.70%	99.07%	85.73%	93.35%	99.60%	102.27%	100.00%	-
PBT	18,716	19,769	13,042	17,616	28,497	32,137	38,677	-11.38%
YoY %	-5.33%	51.58%	-25.97%	-38.18%	-11.33%	-16.91%	-	-
Horiz. %	48.39%	51.11%	33.72%	45.55%	73.68%	83.09%	100.00%	-
Tax	-3,417	-4,575	-3,133	-2,762	-6,320	-7,119	-9,285	-15.34%
YoY %	25.31%	-46.03%	-13.43%	56.30%	11.22%	23.33%	-	-
Horiz. %	36.80%	49.27%	33.74%	29.75%	68.07%	76.67%	100.00%	-
NP	15,299	15,194	9,909	14,854	22,177	25,018	29,392	-10.30%
YoY %	0.69%	53.34%	-33.29%	-33.02%	-11.36%	-14.88%	-	-
Horiz. %	52.05%	51.69%	33.71%	50.54%	75.45%	85.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,851	15,194	9,909	14,854	22,177	25,018	29,392	-9.77%
YoY %	4.32%	53.34%	-33.29%	-33.02%	-11.36%	-14.88%	-	-
Horiz. %	53.93%	51.69%	33.71%	50.54%	75.45%	85.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.26%	23.14%	24.02%	15.68%	22.18%	22.15%	24.01%	-
YoY %	-21.09%	-3.66%	53.19%	-29.31%	0.14%	-7.75%	-	-
Horiz. %	76.05%	96.38%	100.04%	65.31%	92.38%	92.25%	100.00%	-
Total Cost	121,311	109,310	97,837	102,471	102,993	103,518	96,286	3.92%
YoY %	10.98%	11.73%	-4.52%	-0.51%	-0.51%	7.51%	-	-
Horiz. %	125.99%	113.53%	101.61%	106.42%	106.97%	107.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,380	193,275	188,778	185,345	187,414	179,396	172,703	2.42%
YoY %	3.16%	2.38%	1.85%	-1.10%	4.47%	3.88%	-	-
Horiz. %	115.45%	111.91%	109.31%	107.32%	108.52%	103.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	10,996	14,153	9,506	6,395	20,794	24,018	33,591	-16.97%
YoY %	-22.31%	48.88%	48.65%	-69.25%	-13.42%	-28.50%	-	-
Horiz. %	32.73%	42.13%	28.30%	19.04%	61.90%	71.50%	100.00%	-
Div Payout %	69.38%	93.15%	95.94%	43.05%	93.77%	96.01%	114.29%	-
YoY %	-25.52%	-2.91%	122.86%	-54.09%	-2.33%	-15.99%	-	-
Horiz. %	60.71%	81.50%	83.94%	37.67%	82.05%	84.01%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	199,380	193,275	188,778	185,345	187,414	179,396	172,703	2.42%
YoY %	3.16%	2.38%	1.85%	-1.10%	4.47%	3.88%	-	-
Horiz. %	115.45%	111.91%	109.31%	107.32%	108.52%	103.88%	100.00%	-
NOSH	156,992	157,134	157,315	159,781	160,182	160,175	159,910	-0.30%
YoY %	-0.09%	-0.12%	-1.54%	-0.25%	0.00%	0.17%	-	-
Horiz. %	98.18%	98.26%	98.38%	99.92%	100.17%	100.17%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	11.20%	12.20%	9.20%	12.66%	17.72%	19.46%	23.39%	-
YoY %	-8.20%	32.61%	-27.33%	-28.56%	-8.94%	-16.80%	-	-
Horiz. %	47.88%	52.16%	39.33%	54.13%	75.76%	83.20%	100.00%	-
ROE	7.95%	7.86%	5.25%	8.01%	11.83%	13.95%	17.02%	-
YoY %	1.15%	49.71%	-34.46%	-32.29%	-15.20%	-18.04%	-	-
Horiz. %	46.71%	46.18%	30.85%	47.06%	69.51%	81.96%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	87.02	79.23	68.49	73.43	78.14	80.25	78.59	1.71%
YoY %	9.83%	15.68%	-6.73%	-6.03%	-2.63%	2.11%	-	-
Horiz. %	110.73%	100.81%	87.15%	93.43%	99.43%	102.11%	100.00%	-
EPS	10.10	9.67	6.30	9.30	13.84	15.62	18.38	-9.49%
YoY %	4.45%	53.49%	-32.26%	-32.80%	-11.40%	-15.02%	-	-
Horiz. %	54.95%	52.61%	34.28%	50.60%	75.30%	84.98%	100.00%	-
DPS	7.00	9.00	6.00	4.00	13.00	15.00	21.00	-16.72%
YoY %	-22.22%	50.00%	50.00%	-69.23%	-13.33%	-28.57%	-	-
Horiz. %	33.33%	42.86%	28.57%	19.05%	61.90%	71.43%	100.00%	-
NAPS	1.27	1.23	1.20	1.16	1.17	1.12	1.08	2.73%
YoY %	3.25%	2.50%	3.45%	-0.85%	4.46%	3.70%	-	-
Horiz. %	117.59%	113.89%	111.11%	107.41%	108.33%	103.70%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 159,781
RPS	46.80	42.66	36.91	40.20	42.88	44.04	43.06	1.39%
YoY %	9.70%	15.58%	-8.18%	-6.25%	-2.63%	2.28%	-	-
Horiz. %	108.69%	99.07%	85.72%	93.36%	99.58%	102.28%	100.00%	-
EPS	5.43	5.21	3.39	5.09	7.60	8.57	10.07	-9.77%
YoY %	4.22%	53.69%	-33.40%	-33.03%	-11.32%	-14.90%	-	-
Horiz. %	53.92%	51.74%	33.66%	50.55%	75.47%	85.10%	100.00%	-
DPS	3.77	4.85	3.26	2.19	7.12	8.23	11.51	-16.96%
YoY %	-22.27%	48.77%	48.86%	-69.24%	-13.49%	-28.50%	-	-
Horiz. %	32.75%	42.14%	28.32%	19.03%	61.86%	71.50%	100.00%	-
NAPS	0.6831	0.6622	0.6468	0.635	0.6421	0.6146	0.5917	2.42%
YoY %	3.16%	2.38%	1.86%	-1.11%	4.47%	3.87%	-	-
Horiz. %	115.45%	111.91%	109.31%	107.32%	108.52%	103.87%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.86	0.72	0.67	0.83	1.28	1.17	1.69	-
P/RPS	0.99	0.91	0.98	1.13	1.64	1.46	2.15	-12.11%
YoY %	8.79%	-7.14%	-13.27%	-31.10%	12.33%	-32.09%	-	-
Horiz. %	46.05%	42.33%	45.58%	52.56%	76.28%	67.91%	100.00%	-
P/EPS	8.52	7.45	10.64	8.93	9.25	7.49	9.19	-1.25%
YoY %	14.36%	-29.98%	19.15%	-3.46%	23.50%	-18.50%	-	-
Horiz. %	92.71%	81.07%	115.78%	97.17%	100.65%	81.50%	100.00%	-
EY	11.74	13.43	9.40	11.20	10.82	13.35	10.88	1.27%
YoY %	-12.58%	42.87%	-16.07%	3.51%	-18.95%	22.70%	-	-
Horiz. %	107.90%	123.44%	86.40%	102.94%	99.45%	122.70%	100.00%	-
DY	8.14	12.50	8.96	4.82	10.16	12.82	12.43	-6.80%
YoY %	-34.88%	39.51%	85.89%	-52.56%	-20.75%	3.14%	-	-
Horiz. %	65.49%	100.56%	72.08%	38.78%	81.74%	103.14%	100.00%	-
P/NAPS	0.68	0.59	0.56	0.72	1.09	1.04	1.56	-12.91%
YoY %	15.25%	5.36%	-22.22%	-33.94%	4.81%	-33.33%	-	-
Horiz. %	43.59%	37.82%	35.90%	46.15%	69.87%	66.67%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	19/08/10	20/08/09	20/08/08	20/08/07	21/08/06	08/08/05	-
Price	0.88	0.75	0.70	0.61	1.15	1.20	1.66	-
P/RPS	1.01	0.95	1.02	0.83	1.47	1.50	2.11	-11.55%
YoY %	6.32%	-6.86%	22.89%	-43.54%	-2.00%	-28.91%	-	-
Horiz. %	47.87%	45.02%	48.34%	39.34%	69.67%	71.09%	100.00%	-
P/EPS	8.72	7.76	11.11	6.56	8.31	7.68	9.03	-0.58%
YoY %	12.37%	-30.15%	69.36%	-21.06%	8.20%	-14.95%	-	-
Horiz. %	96.57%	85.94%	123.03%	72.65%	92.03%	85.05%	100.00%	-
EY	11.47	12.89	9.00	15.24	12.04	13.02	11.07	0.59%
YoY %	-11.02%	43.22%	-40.94%	26.58%	-7.53%	17.62%	-	-
Horiz. %	103.61%	116.44%	81.30%	137.67%	108.76%	117.62%	100.00%	-
DY	7.95	12.00	8.57	6.56	11.30	12.50	12.65	-7.44%
YoY %	-33.75%	40.02%	30.64%	-41.95%	-9.60%	-1.19%	-	-
Horiz. %	62.85%	94.86%	67.75%	51.86%	89.33%	98.81%	100.00%	-
P/NAPS	0.69	0.61	0.58	0.53	0.98	1.07	1.54	-12.51%
YoY %	13.11%	5.17%	9.43%	-45.92%	-8.41%	-30.52%	-	-
Horiz. %	44.81%	39.61%	37.66%	34.42%	63.64%	69.48%	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