[YB] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 24.91%

YoY- 53.34%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	144,969	127,693	136,610	124,504	107,746	117,325	125,170	2.47%
YoY %	13.53%	-6.53%	9.72%	15.55%	-8.16%	-6.27%	-	-
Horiz. %	115.82%	102.02%	109.14%	99.47%	86.08%	93.73%	100.00%	-
PBT	14,187	11,628	18,716	19,769	13,042	17,616	28,497	-10.96%
YoY %	22.01%	-37.87%	-5.33%	51.58%	-25.97%	-38.18%	-	-
Horiz. %	49.78%	40.80%	65.68%	69.37%	45.77%	61.82%	100.00%	-
Tax	-3,540	-2,246	-3,417	-4,575	-3,133	-2,762	-6,320	-9.19%
YoY %	-57.61%	34.27%	25.31%	-46.03%	-13.43%	56.30%	-	-
Horiz. %	56.01%	35.54%	54.07%	72.39%	49.57%	43.70%	100.00%	-
NP	10,647	9,382	15,299	15,194	9,909	14,854	22,177	-11.50%
YoY %	13.48%	-38.68%	0.69%	53.34%	-33.29%	-33.02%	-	-
Horiz. %	48.01%	42.31%	68.99%	68.51%	44.68%	66.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,647	9,382	15,851	15,194	9,909	14,854	22,177	-11.50%
YoY %	13.48%	-40.81%	4.32%	53.34%	-33.29%	-33.02%	-	-
Horiz. %	48.01%	42.31%	71.47%	68.51%	44.68%	66.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	19.32%	18.26%	23.14%	24.02%	15.68%	22.18%	-
YoY %	29.14%	5.81%	-21.09%	-3.66%	53.19%	-29.31%	-	-
Horiz. %	112.49%	87.11%	82.33%	104.33%	108.30%	70.69%	100.00%	-
Total Cost	134,322	118,311	121,311	109,310	97,837	102,471	102,993	4.52%
YoY %	13.53%	-2.47%	10.98%	11.73%	-4.52%	-0.51%	-	-
Horiz. %	130.42%	114.87%	117.79%	106.13%	94.99%	99.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,118	210,891	199,380	193,275	188,778	185,345	187,414	0.67%
YoY %	-7.48%	5.77%	3.16%	2.38%	1.85%	-1.10%	-	-
Horiz. %	104.11%	112.53%	106.38%	103.13%	100.73%	98.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	12,423	11,024	10,996	14,153	9,506	6,395	20,794	-8.21%
YoY %	12.69%	0.25%	-22.31%	48.88%	48.65%	-69.25%	-	-
Horiz. %	59.74%	53.02%	52.88%	68.06%	45.72%	30.75%	100.00%	-
Div Payout %	116.68%	117.50%	69.38%	93.15%	95.94%	43.05%	93.77%	-
YoY %	-0.70%	69.36%	-25.52%	-2.91%	122.86%	-54.09%	-	-
Horiz. %	124.43%	125.31%	73.99%	99.34%	102.31%	45.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	195,118	210,891	199,380	193,275	188,778	185,345	187,414	0.67%
YoY %	-7.48%	5.77%	3.16%	2.38%	1.85%	-1.10%	-	-
Horiz. %	104.11%	112.53%	106.38%	103.13%	100.73%	98.90%	100.00%	-
NOSH	154,855	167,374	156,992	157,134	157,315	159,781	160,182	-0.56%
YoY %	-7.48%	6.61%	-0.09%	-0.12%	-1.54%	-0.25%	-	-
Horiz. %	96.67%	104.49%	98.01%	98.10%	98.21%	99.75%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	7.34%	7.35%	11.20%	12.20%	9.20%	12.66%	17.72%	-
YoY %	-0.14%	-34.38%	-8.20%	32.61%	-27.33%	-28.56%	-	-
Horiz. %	41.42%	41.48%	63.21%	68.85%	51.92%	71.44%	100.00%	-
ROE	5.46%	4.45%	7.95%	7.86%	5.25%	8.01%	11.83%	-
YoY %	22.70%	-44.03%	1.15%	49.71%	-34.46%	-32.29%	-	-
Horiz. %	46.15%	37.62%	67.20%	66.44%	44.38%	67.71%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	93.62	76.29	87.02	79.23	68.49	73.43	78.14	3.05%
YoY %	22.72%	-12.33%	9.83%	15.68%	-6.73%	-6.03%	-	-
Horiz. %	119.81%	97.63%	111.36%	101.39%	87.65%	93.97%	100.00%	-
EPS	6.88	5.61	10.10	9.67	6.30	9.30	13.84	-10.98%
YoY %	22.64%	-44.46%	4.45%	53.49%	-32.26%	-32.80%	-	-
Horiz. %	49.71%	40.53%	72.98%	69.87%	45.52%	67.20%	100.00%	-
DPS	8.00	6.59	7.00	9.00	6.00	4.00	13.00	-7.76%
YoY %	21.40%	-5.86%	-22.22%	50.00%	50.00%	-69.23%	-	-
Horiz. %	61.54%	50.69%	53.85%	69.23%	46.15%	30.77%	100.00%	-
NAPS	1.26	1.26	1.27	1.23	1.20	1.16	1.17	1.24%
YoY %	0.00%	-0.79%	3.25%	2.50%	3.45%	-0.85%	-	-
Horiz. %	107.69%	107.69%	108.55%	105.13%	102.56%	99.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 157,134
RPS	49.63	43.71	46.77	42.62	36.89	40.17	42.85	2.47%
YoY %	13.54%	-6.54%	9.74%	15.53%	-8.17%	-6.25%	-	-
Horiz. %	115.82%	102.01%	109.15%	99.46%	86.09%	93.75%	100.00%	-
EPS	3.64	3.21	5.43	5.20	3.39	5.09	7.59	-11.51%
YoY %	13.40%	-40.88%	4.42%	53.39%	-33.40%	-32.94%	-	-
Horiz. %	47.96%	42.29%	71.54%	68.51%	44.66%	67.06%	100.00%	-
DPS	4.25	3.77	3.76	4.85	3.25	2.19	7.12	-8.23%
YoY %	12.73%	0.27%	-22.47%	49.23%	48.40%	-69.24%	-	-
Horiz. %	59.69%	52.95%	52.81%	68.12%	45.65%	30.76%	100.00%	-
NAPS	0.668	0.722	0.6826	0.6617	0.6463	0.6345	0.6416	0.67%
YoY %	-7.48%	5.77%	3.16%	2.38%	1.86%	-1.11%	-	-
Horiz. %	104.11%	112.53%	106.39%	103.13%	100.73%	98.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.87	0.83	0.86	0.72	0.67	0.83	1.28	-
P/RPS	0.93	1.09	0.99	0.91	0.98	1.13	1.64	-9.01%
YoY %	-14.68%	10.10%	8.79%	-7.14%	-13.27%	-31.10%	-	-
Horiz. %	56.71%	66.46%	60.37%	55.49%	59.76%	68.90%	100.00%	-
P/EPS	12.65	14.81	8.52	7.45	10.64	8.93	9.25	5.35%
YoY %	-14.58%	73.83%	14.36%	-29.98%	19.15%	-3.46%	-	-
Horiz. %	136.76%	160.11%	92.11%	80.54%	115.03%	96.54%	100.00%	-
EY	7.90	6.75	11.74	13.43	9.40	11.20	10.82	-5.10%
YoY %	17.04%	-42.50%	-12.58%	42.87%	-16.07%	3.51%	-	-
Horiz. %	73.01%	62.38%	108.50%	124.12%	86.88%	103.51%	100.00%	-
DY	9.20	7.94	8.14	12.50	8.96	4.82	10.16	-1.63%
YoY %	15.87%	-2.46%	-34.88%	39.51%	85.89%	-52.56%	-	-
Horiz. %	90.55%	78.15%	80.12%	123.03%	88.19%	47.44%	100.00%	-
P/NAPS	0.69	0.66	0.68	0.59	0.56	0.72	1.09	-7.33%
YoY %	4.55%	-2.94%	15.25%	5.36%	-22.22%	-33.94%	-	-
Horiz. %	63.30%	60.55%	62.39%	54.13%	51.38%	66.06%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	28/08/12	18/08/11	19/08/10	20/08/09	20/08/08	20/08/07	-
Price	0.865	0.83	0.88	0.75	0.70	0.61	1.15	-
P/RPS	0.92	1.09	1.01	0.95	1.02	0.83	1.47	-7.50%
YoY %	-15.60%	7.92%	6.32%	-6.86%	22.89%	-43.54%	-	-
Horiz. %	62.59%	74.15%	68.71%	64.63%	69.39%	56.46%	100.00%	-
P/EPS	12.58	14.81	8.72	7.76	11.11	6.56	8.31	7.14%
YoY %	-15.06%	69.84%	12.37%	-30.15%	69.36%	-21.06%	-	-
Horiz. %	151.38%	178.22%	104.93%	93.38%	133.69%	78.94%	100.00%	-
EY	7.95	6.75	11.47	12.89	9.00	15.24	12.04	-6.67%
YoY %	17.78%	-41.15%	-11.02%	43.22%	-40.94%	26.58%	-	-
Horiz. %	66.03%	56.06%	95.27%	107.06%	74.75%	126.58%	100.00%	-
DY	9.25	7.94	7.95	12.00	8.57	6.56	11.30	-3.27%
YoY %	16.50%	-0.13%	-33.75%	40.02%	30.64%	-41.95%	-	-
Horiz. %	81.86%	70.27%	70.35%	106.19%	75.84%	58.05%	100.00%	-
P/NAPS	0.69	0.66	0.69	0.61	0.58	0.53	0.98	-5.67%
YoY %	4.55%	-4.35%	13.11%	5.17%	9.43%	-45.92%	-	-
Horiz. %	70.41%	67.35%	70.41%	62.24%	59.18%	54.08%	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