[YB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 5.71%
YoY- 6.65%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 129,610 122,592 131,739 119,317 116,064 24,455 39.56%
PBT 31,298 31,892 40,178 33,717 31,323 7,169 34.25%
Tax -8,000 -6,085 -10,497 -6,640 -5,934 -1,106 48.51%
NP 23,298 25,807 29,681 27,077 25,389 6,063 30.87%
-
NP to SH 23,298 25,807 29,681 27,077 25,389 6,063 30.87%
-
Tax Rate 25.56% 19.08% 26.13% 19.69% 18.94% 15.43% -
Total Cost 106,312 96,785 102,058 92,240 90,675 18,392 42.00%
-
Net Worth 190,225 182,104 171,250 163,280 156,665 111,472 11.27%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 20,794 24,018 33,591 21,607 3,999 - -
Div Payout % 89.26% 93.07% 113.17% 79.80% 15.75% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 190,225 182,104 171,250 163,280 156,665 111,472 11.27%
NOSH 159,852 159,741 160,046 160,078 159,862 135,941 3.29%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 17.98% 21.05% 22.53% 22.69% 21.88% 24.79% -
ROE 12.25% 14.17% 17.33% 16.58% 16.21% 5.44% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 81.08 76.74 82.31 74.54 72.60 17.99 35.11%
EPS 14.57 16.16 18.55 16.91 15.88 4.46 26.69%
DPS 13.00 15.00 21.00 13.50 2.50 0.00 -
NAPS 1.19 1.14 1.07 1.02 0.98 0.82 7.72%
Adjusted Per Share Value based on latest NOSH - 160,078
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 44.37 41.97 45.10 40.85 39.73 8.37 39.57%
EPS 7.98 8.83 10.16 9.27 8.69 2.08 30.83%
DPS 7.12 8.22 11.50 7.40 1.37 0.00 -
NAPS 0.6512 0.6234 0.5863 0.559 0.5363 0.3816 11.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.22 1.28 1.70 1.86 0.92 0.00 -
P/RPS 1.50 1.67 2.07 2.50 1.27 0.00 -
P/EPS 8.37 7.92 9.17 11.00 5.79 0.00 -
EY 11.95 12.62 10.91 9.09 17.26 0.00 -
DY 10.66 11.72 12.35 7.26 2.72 0.00 -
P/NAPS 1.03 1.12 1.59 1.82 0.94 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/07 18/05/06 18/05/05 18/05/04 21/05/03 - -
Price 1.29 1.33 1.82 1.48 0.95 0.00 -
P/RPS 1.59 1.73 2.21 1.99 1.31 0.00 -
P/EPS 8.85 8.23 9.81 8.75 5.98 0.00 -
EY 11.30 12.15 10.19 11.43 16.72 0.00 -
DY 10.08 11.28 11.54 9.12 2.63 0.00 -
P/NAPS 1.08 1.17 1.70 1.45 0.97 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