[YB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.25%
YoY- -10.43%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 131,363 132,742 131,845 111,050 119,138 112,652 132,716 -0.17%
PBT 14,296 13,314 18,569 15,435 16,836 21,203 32,124 -12.61%
Tax -3,623 -2,716 -3,249 -3,626 -3,652 -3,557 -8,238 -12.78%
NP 10,673 10,598 15,320 11,809 13,184 17,646 23,886 -12.55%
-
NP to SH 10,673 10,924 15,546 11,809 13,184 17,646 23,886 -12.55%
-
Tax Rate 25.34% 20.40% 17.50% 23.49% 21.69% 16.78% 25.64% -
Total Cost 120,690 122,144 116,525 99,241 105,954 95,006 108,830 1.73%
-
Net Worth 196,216 187,590 198,036 196,658 189,615 188,663 187,072 0.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,250 10,712 6,286 9,439 9,506 6,395 20,794 -9.72%
Div Payout % 105.41% 98.07% 40.44% 79.94% 72.11% 36.24% 87.06% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 196,216 187,590 198,036 196,658 189,615 188,663 187,072 0.79%
NOSH 155,727 150,072 157,172 157,326 158,013 159,884 159,890 -0.43%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.12% 7.98% 11.62% 10.63% 11.07% 15.66% 18.00% -
ROE 5.44% 5.82% 7.85% 6.00% 6.95% 9.35% 12.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 84.35 88.45 83.89 70.59 75.40 70.46 83.00 0.26%
EPS 6.85 7.28 9.89 7.51 8.34 11.04 14.94 -12.17%
DPS 7.22 7.14 4.00 6.00 6.00 4.00 13.00 -9.32%
NAPS 1.26 1.25 1.26 1.25 1.20 1.18 1.17 1.24%
Adjusted Per Share Value based on latest NOSH - 157,326
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.97 45.44 45.14 38.02 40.79 38.57 45.43 -0.16%
EPS 3.65 3.74 5.32 4.04 4.51 6.04 8.18 -12.57%
DPS 3.85 3.67 2.15 3.23 3.25 2.19 7.12 -9.73%
NAPS 0.6717 0.6422 0.678 0.6732 0.6491 0.6459 0.6404 0.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.85 0.83 0.81 0.71 0.54 1.05 1.17 -
P/RPS 1.01 0.94 0.97 1.01 0.72 1.49 1.41 -5.40%
P/EPS 12.40 11.40 8.19 9.46 6.47 9.51 7.83 7.95%
EY 8.06 8.77 12.21 10.57 15.45 10.51 12.77 -7.37%
DY 8.50 8.60 4.94 8.45 11.11 3.81 11.11 -4.36%
P/NAPS 0.67 0.66 0.64 0.57 0.45 0.89 1.00 -6.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 25/02/11 23/02/10 23/02/09 27/02/08 16/02/07 -
Price 0.835 0.93 0.85 0.74 0.55 1.04 1.23 -
P/RPS 0.99 1.05 1.01 1.05 0.73 1.48 1.48 -6.47%
P/EPS 12.18 12.78 8.59 9.86 6.59 9.42 8.23 6.74%
EY 8.21 7.83 11.64 10.14 15.17 10.61 12.15 -6.31%
DY 8.65 7.68 4.71 8.11 10.91 3.85 10.57 -3.28%
P/NAPS 0.66 0.74 0.67 0.59 0.46 0.88 1.05 -7.44%

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