[YB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 7.66%
YoY- -4.43%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 132,716 119,732 133,934 115,772 114,117 0 -
PBT 32,124 33,682 39,907 31,884 32,040 0 -
Tax -8,238 -5,977 -10,945 -6,270 -5,240 0 -
NP 23,886 27,705 28,962 25,614 26,800 0 -
-
NP to SH 23,886 27,705 28,962 25,614 26,800 0 -
-
Tax Rate 25.64% 17.75% 27.43% 19.67% 16.35% - -
Total Cost 108,830 92,027 104,972 90,158 87,317 0 -
-
Net Worth 187,072 177,709 164,656 156,907 153,796 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 20,794 24,018 33,591 21,607 3,999 - -
Div Payout % 87.06% 86.69% 115.98% 84.36% 14.93% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 187,072 177,709 164,656 156,907 153,796 0 -
NOSH 159,890 160,098 159,860 160,109 160,204 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.00% 23.14% 21.62% 22.12% 23.48% 0.00% -
ROE 12.77% 15.59% 17.59% 16.32% 17.43% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 83.00 74.79 83.78 72.31 71.23 0.00 -
EPS 14.94 17.30 18.12 16.00 16.73 0.00 -
DPS 13.00 15.00 21.00 13.50 2.50 0.00 -
NAPS 1.17 1.11 1.03 0.98 0.96 0.78 8.44%
Adjusted Per Share Value based on latest NOSH - 160,109
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 45.47 41.02 45.89 39.66 39.10 0.00 -
EPS 8.18 9.49 9.92 8.78 9.18 0.00 -
DPS 7.12 8.23 11.51 7.40 1.37 0.00 -
NAPS 0.6409 0.6088 0.5641 0.5376 0.5269 0.78 -3.85%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.17 1.17 1.82 1.31 1.01 0.00 -
P/RPS 1.41 1.56 2.17 1.81 1.42 0.00 -
P/EPS 7.83 6.76 10.05 8.19 6.04 0.00 -
EY 12.77 14.79 9.95 12.21 16.56 0.00 -
DY 11.11 12.82 11.54 10.31 2.47 0.00 -
P/NAPS 1.00 1.05 1.77 1.34 1.05 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 16/02/07 21/02/06 22/02/05 26/02/04 27/02/03 - -
Price 1.23 1.20 1.78 1.67 1.00 0.00 -
P/RPS 1.48 1.60 2.12 2.31 1.40 0.00 -
P/EPS 8.23 6.93 9.83 10.44 5.98 0.00 -
EY 12.15 14.42 10.18 9.58 16.73 0.00 -
DY 10.57 12.50 11.80 8.08 2.50 0.00 -
P/NAPS 1.05 1.08 1.73 1.70 1.04 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