[YB] YoY TTM Result on 30-Sep-2012 [#3]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

21-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 1.3%

YoY- -25.96%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	142,577	166,284	149,956	127,166	135,684	128,126	107,511	4.81%
YoY %	-14.26%	10.89%	17.92%	-6.28%	5.90%	19.17%	-	-
Horiz. %	132.62%	154.67%	139.48%	118.28%	126.20%	119.17%	100.00%	-
PBT	12,977	18,811	15,980	11,723	15,297	20,681	12,375	0.79%
YoY %	-31.01%	17.72%	36.31%	-23.36%	-26.03%	67.12%	-	-
Horiz. %	104.86%	152.01%	129.13%	94.73%	123.61%	167.12%	100.00%	-
Tax	-3,188	-4,482	-3,901	-2,219	-3,012	-4,429	-2,947	1.31%
YoY %	28.87%	-14.89%	-75.80%	26.33%	31.99%	-50.29%	-	-
Horiz. %	108.18%	152.09%	132.37%	75.30%	102.21%	150.29%	100.00%	-
NP	9,789	14,329	12,079	9,504	12,285	16,252	9,428	0.62%
YoY %	-31.68%	18.63%	27.09%	-22.64%	-24.41%	72.38%	-	-
Horiz. %	103.83%	151.98%	128.12%	100.81%	130.30%	172.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,789	14,329	12,079	9,504	12,837	16,252	9,428	0.62%
YoY %	-31.68%	18.63%	27.09%	-25.96%	-21.01%	72.38%	-	-
Horiz. %	103.83%	151.98%	128.12%	100.81%	136.16%	172.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.57%	23.83%	24.41%	18.93%	19.69%	21.42%	23.81%	-
YoY %	3.11%	-2.38%	28.95%	-3.86%	-8.08%	-10.04%	-	-
Horiz. %	103.19%	100.08%	102.52%	79.50%	82.70%	89.96%	100.00%	-
Total Cost	132,788	151,955	137,877	117,662	123,399	111,874	98,083	5.17%
YoY %	-12.61%	10.21%	17.18%	-4.65%	10.30%	14.06%	-	-
Horiz. %	135.38%	154.92%	140.57%	119.96%	125.81%	114.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,657	204,027	192,510	193,880	194,266	193,618	191,862	1.48%
YoY %	2.76%	5.98%	-0.71%	-0.20%	0.33%	0.92%	-	-
Horiz. %	109.27%	106.34%	100.34%	101.05%	101.25%	100.92%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	3,185	4,657	12,423	11,024	10,996	14,153	4,740	-6.40%
YoY %	-31.61%	-62.51%	12.69%	0.25%	-22.31%	198.59%	-	-
Horiz. %	67.19%	98.25%	262.09%	232.57%	231.98%	298.59%	100.00%	-
Div Payout %	32.54%	32.50%	102.85%	115.99%	85.66%	87.09%	50.28%	-
YoY %	0.12%	-68.40%	-11.33%	35.41%	-1.64%	73.21%	-	-
Horiz. %	64.72%	64.64%	204.55%	230.69%	170.37%	173.21%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	209,657	204,027	192,510	193,880	194,266	193,618	191,862	1.48%
YoY %	2.76%	5.98%	-0.71%	-0.20%	0.33%	0.92%	-	-
Horiz. %	109.27%	106.34%	100.34%	101.05%	101.25%	100.92%	100.00%	-
NOSH	158,831	159,396	155,250	156,355	156,666	157,413	157,264	0.16%
YoY %	-0.35%	2.67%	-0.71%	-0.20%	-0.47%	0.09%	-	-
Horiz. %	101.00%	101.36%	98.72%	99.42%	99.62%	100.09%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	6.87%	8.62%	8.06%	7.47%	9.05%	12.68%	8.77%	-
YoY %	-20.30%	6.95%	7.90%	-17.46%	-28.63%	44.58%	-	-
Horiz. %	78.34%	98.29%	91.90%	85.18%	103.19%	144.58%	100.00%	-
ROE	4.67%	7.02%	6.27%	4.90%	6.61%	8.39%	4.91%	-
YoY %	-33.48%	11.96%	27.96%	-25.87%	-21.22%	70.88%	-	-
Horiz. %	95.11%	142.97%	127.70%	99.80%	134.62%	170.88%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	89.77	104.32	96.59	81.33	86.61	81.39	68.36	4.64%
YoY %	-13.95%	8.00%	18.76%	-6.10%	6.41%	19.06%	-	-
Horiz. %	131.32%	152.60%	141.30%	118.97%	126.70%	119.06%	100.00%	-
EPS	6.16	8.99	7.78	6.08	8.19	10.32	5.99	0.46%
YoY %	-31.48%	15.55%	27.96%	-25.76%	-20.64%	72.29%	-	-
Horiz. %	102.84%	150.08%	129.88%	101.50%	136.73%	172.29%	100.00%	-
DPS	2.00	2.92	8.00	7.05	7.00	9.00	3.00	-6.53%
YoY %	-31.51%	-63.50%	13.48%	0.71%	-22.22%	200.00%	-	-
Horiz. %	66.67%	97.33%	266.67%	235.00%	233.33%	300.00%	100.00%	-
NAPS	1.32	1.28	1.24	1.24	1.24	1.23	1.22	1.32%
YoY %	3.12%	3.23%	0.00%	0.00%	0.81%	0.82%	-	-
Horiz. %	108.20%	104.92%	101.64%	101.64%	101.64%	100.82%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 156,355
RPS	48.85	56.97	51.38	43.57	46.49	43.90	36.83	4.81%
YoY %	-14.25%	10.88%	17.93%	-6.28%	5.90%	19.20%	-	-
Horiz. %	132.64%	154.68%	139.51%	118.30%	126.23%	119.20%	100.00%	-
EPS	3.35	4.91	4.14	3.26	4.40	5.57	3.23	0.60%
YoY %	-31.77%	18.60%	26.99%	-25.91%	-21.01%	72.45%	-	-
Horiz. %	103.72%	152.01%	128.17%	100.93%	136.22%	172.45%	100.00%	-
DPS	1.09	1.60	4.26	3.78	3.77	4.85	1.62	-6.38%
YoY %	-31.87%	-62.44%	12.70%	0.27%	-22.27%	199.38%	-	-
Horiz. %	67.28%	98.77%	262.96%	233.33%	232.72%	299.38%	100.00%	-
NAPS	0.7183	0.699	0.6596	0.6642	0.6656	0.6634	0.6573	1.48%
YoY %	2.76%	5.97%	-0.69%	-0.21%	0.33%	0.93%	-	-
Horiz. %	109.28%	106.34%	100.35%	101.05%	101.26%	100.93%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	0.835	1.27	0.94	0.88	0.85	0.80	0.70	-
P/RPS	0.93	1.22	0.97	1.08	0.98	0.98	1.02	-1.52%
YoY %	-23.77%	25.77%	-10.19%	10.20%	0.00%	-3.92%	-	-
Horiz. %	91.18%	119.61%	95.10%	105.88%	96.08%	96.08%	100.00%	-
P/EPS	13.55	14.13	12.08	14.48	10.37	7.75	11.68	2.50%
YoY %	-4.10%	16.97%	-16.57%	39.63%	33.81%	-33.65%	-	-
Horiz. %	116.01%	120.98%	103.42%	123.97%	88.78%	66.35%	100.00%	-
EY	7.38	7.08	8.28	6.91	9.64	12.91	8.56	-2.44%
YoY %	4.24%	-14.49%	19.83%	-28.32%	-25.33%	50.82%	-	-
Horiz. %	86.21%	82.71%	96.73%	80.72%	112.62%	150.82%	100.00%	-
DY	2.40	2.30	8.51	8.01	8.24	11.25	4.29	-9.22%
YoY %	4.35%	-72.97%	6.24%	-2.79%	-26.76%	162.24%	-	-
Horiz. %	55.94%	53.61%	198.37%	186.71%	192.07%	262.24%	100.00%	-
P/NAPS	0.63	0.99	0.76	0.71	0.69	0.65	0.57	1.68%
YoY %	-36.36%	30.26%	7.04%	2.90%	6.15%	14.04%	-	-
Horiz. %	110.53%	173.68%	133.33%	124.56%	121.05%	114.04%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	20/11/15	21/11/14	21/11/13	21/11/12	18/11/11	23/11/10	19/11/09	-
Price	0.86	1.11	0.98	0.83	0.84	0.81	0.70	-
P/RPS	0.96	1.06	1.01	1.02	0.97	1.00	1.02	-1.00%
YoY %	-9.43%	4.95%	-0.98%	5.15%	-3.00%	-1.96%	-	-
Horiz. %	94.12%	103.92%	99.02%	100.00%	95.10%	98.04%	100.00%	-
P/EPS	13.95	12.35	12.60	13.65	10.25	7.85	11.68	3.00%
YoY %	12.96%	-1.98%	-7.69%	33.17%	30.57%	-32.79%	-	-
Horiz. %	119.43%	105.74%	107.88%	116.87%	87.76%	67.21%	100.00%	-
EY	7.17	8.10	7.94	7.32	9.75	12.75	8.56	-2.90%
YoY %	-11.48%	2.02%	8.47%	-24.92%	-23.53%	48.95%	-	-
Horiz. %	83.76%	94.63%	92.76%	85.51%	113.90%	148.95%	100.00%	-
DY	2.33	2.63	8.16	8.49	8.33	11.11	4.29	-9.66%
YoY %	-11.41%	-67.77%	-3.89%	1.92%	-25.02%	158.97%	-	-
Horiz. %	54.31%	61.31%	190.21%	197.90%	194.17%	258.97%	100.00%	-
P/NAPS	0.65	0.87	0.79	0.67	0.68	0.66	0.57	2.21%
YoY %	-25.29%	10.13%	17.91%	-1.47%	3.03%	15.79%	-	-
Horiz. %	114.04%	152.63%	138.60%	117.54%	119.30%	115.79%	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