[YB] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

19-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 3.01%

YoY- 1.85%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	139,865	129,285	134,864	116,865	117,598	109,514	129,610	1.27%
YoY %	8.18%	-4.14%	15.40%	-0.62%	7.38%	-15.50%	-	-
Horiz. %	107.91%	99.75%	104.05%	90.17%	90.73%	84.50%	100.00%	-
PBT	14,519	11,865	20,215	15,856	15,419	18,314	31,298	-12.00%
YoY %	22.37%	-41.31%	27.49%	2.83%	-15.81%	-41.49%	-	-
Horiz. %	46.39%	37.91%	64.59%	50.66%	49.27%	58.51%	100.00%	-
Tax	-3,604	-2,338	-3,718	-3,692	-3,476	-2,584	-8,000	-12.43%
YoY %	-54.15%	37.12%	-0.70%	-6.21%	-34.52%	67.70%	-	-
Horiz. %	45.05%	29.23%	46.48%	46.15%	43.45%	32.30%	100.00%	-
NP	10,915	9,527	16,497	12,164	11,943	15,730	23,298	-11.86%
YoY %	14.57%	-42.25%	35.62%	1.85%	-24.08%	-32.48%	-	-
Horiz. %	46.85%	40.89%	70.81%	52.21%	51.26%	67.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,915	9,806	16,770	12,164	11,943	15,730	23,298	-11.86%
YoY %	11.31%	-41.53%	37.87%	1.85%	-24.08%	-32.48%	-	-
Horiz. %	46.85%	42.09%	71.98%	52.21%	51.26%	67.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.82%	19.71%	18.39%	23.28%	22.54%	14.11%	25.56%	-
YoY %	25.93%	7.18%	-21.01%	3.28%	59.74%	-44.80%	-	-
Horiz. %	97.10%	77.11%	71.95%	91.08%	88.18%	55.20%	100.00%	-
Total Cost	128,950	119,758	118,367	104,701	105,655	93,784	106,312	3.26%
YoY %	7.68%	1.18%	13.05%	-0.90%	12.66%	-11.78%	-	-
Horiz. %	121.29%	112.65%	111.34%	98.48%	99.38%	88.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,162	196,490	201,470	198,771	192,148	192,000	190,225	0.59%
YoY %	0.34%	-2.47%	1.36%	3.45%	0.08%	0.93%	-	-
Horiz. %	103.65%	103.29%	105.91%	104.49%	101.01%	100.93%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	11,250	10,712	6,286	9,439	9,506	6,395	20,794	-9.72%
YoY %	5.02%	70.41%	-33.40%	-0.70%	48.65%	-69.25%	-	-
Horiz. %	54.10%	51.51%	30.23%	45.39%	45.72%	30.75%	100.00%	-
Div Payout %	103.07%	109.25%	37.49%	77.60%	79.60%	40.66%	89.26%	-
YoY %	-5.66%	191.41%	-51.69%	-2.51%	95.77%	-54.45%	-	-
Horiz. %	115.47%	122.40%	42.00%	86.94%	89.18%	45.55%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	197,162	196,490	201,470	198,771	192,148	192,000	190,225	0.59%
YoY %	0.34%	-2.47%	1.36%	3.45%	0.08%	0.93%	-	-
Horiz. %	103.65%	103.29%	105.91%	104.49%	101.01%	100.93%	100.00%	-
NOSH	155,245	154,716	157,398	157,755	158,800	160,000	159,852	-0.48%
YoY %	0.34%	-1.70%	-0.23%	-0.66%	-0.75%	0.09%	-	-
Horiz. %	97.12%	96.79%	98.46%	98.69%	99.34%	100.09%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	7.80%	7.37%	12.23%	10.41%	10.16%	14.36%	17.98%	-
YoY %	5.83%	-39.74%	17.48%	2.46%	-29.25%	-20.13%	-	-
Horiz. %	43.38%	40.99%	68.02%	57.90%	56.51%	79.87%	100.00%	-
ROE	5.54%	4.99%	8.32%	6.12%	6.22%	8.19%	12.25%	-
YoY %	11.02%	-40.02%	35.95%	-1.61%	-24.05%	-33.14%	-	-
Horiz. %	45.22%	40.73%	67.92%	49.96%	50.78%	66.86%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	90.09	83.56	85.68	74.08	74.05	68.45	81.08	1.77%
YoY %	7.81%	-2.47%	15.66%	0.04%	8.18%	-15.58%	-	-
Horiz. %	111.11%	103.06%	105.67%	91.37%	91.33%	84.42%	100.00%	-
EPS	7.03	6.34	10.65	7.71	7.52	9.83	14.57	-11.42%
YoY %	10.88%	-40.47%	38.13%	2.53%	-23.50%	-32.53%	-	-
Horiz. %	48.25%	43.51%	73.10%	52.92%	51.61%	67.47%	100.00%	-
DPS	7.25	6.92	4.00	6.00	6.00	4.00	13.00	-9.26%
YoY %	4.77%	73.00%	-33.33%	0.00%	50.00%	-69.23%	-	-
Horiz. %	55.77%	53.23%	30.77%	46.15%	46.15%	30.77%	100.00%	-
NAPS	1.27	1.27	1.28	1.26	1.21	1.20	1.19	1.08%
YoY %	0.00%	-0.78%	1.59%	4.13%	0.83%	0.84%	-	-
Horiz. %	106.72%	106.72%	107.56%	105.88%	101.68%	100.84%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 157,755
RPS	47.88	44.26	46.17	40.01	40.26	37.49	44.37	1.27%
YoY %	8.18%	-4.14%	15.40%	-0.62%	7.39%	-15.51%	-	-
Horiz. %	107.91%	99.75%	104.06%	90.17%	90.74%	84.49%	100.00%	-
EPS	3.74	3.36	5.74	4.16	4.09	5.39	7.98	-11.85%
YoY %	11.31%	-41.46%	37.98%	1.71%	-24.12%	-32.46%	-	-
Horiz. %	46.87%	42.11%	71.93%	52.13%	51.25%	67.54%	100.00%	-
DPS	3.85	3.67	2.15	3.23	3.25	2.19	7.12	-9.73%
YoY %	4.90%	70.70%	-33.44%	-0.62%	48.40%	-69.24%	-	-
Horiz. %	54.07%	51.54%	30.20%	45.37%	45.65%	30.76%	100.00%	-
NAPS	0.675	0.6727	0.6897	0.6805	0.6578	0.6573	0.6512	0.59%
YoY %	0.34%	-2.46%	1.35%	3.45%	0.08%	0.94%	-	-
Horiz. %	103.65%	103.30%	105.91%	104.50%	101.01%	100.94%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	0.835	0.90	0.90	0.79	0.54	1.00	1.22	-
P/RPS	0.93	1.08	1.05	1.07	0.73	1.46	1.50	-7.65%
YoY %	-13.89%	2.86%	-1.87%	46.58%	-50.00%	-2.67%	-	-
Horiz. %	62.00%	72.00%	70.00%	71.33%	48.67%	97.33%	100.00%	-
P/EPS	11.88	14.20	8.45	10.25	7.18	10.17	8.37	6.00%
YoY %	-16.34%	68.05%	-17.56%	42.76%	-29.40%	21.51%	-	-
Horiz. %	141.94%	169.65%	100.96%	122.46%	85.78%	121.51%	100.00%	-
EY	8.42	7.04	11.84	9.76	13.93	9.83	11.95	-5.66%
YoY %	19.60%	-40.54%	21.31%	-29.94%	41.71%	-17.74%	-	-
Horiz. %	70.46%	58.91%	99.08%	81.67%	116.57%	82.26%	100.00%	-
DY	8.68	7.69	4.44	7.59	11.11	4.00	10.66	-3.36%
YoY %	12.87%	73.20%	-41.50%	-31.68%	177.75%	-62.48%	-	-
Horiz. %	81.43%	72.14%	41.65%	71.20%	104.22%	37.52%	100.00%	-
P/NAPS	0.66	0.71	0.70	0.63	0.45	0.83	1.03	-7.14%
YoY %	-7.04%	1.43%	11.11%	40.00%	-45.78%	-19.42%	-	-
Horiz. %	64.08%	68.93%	67.96%	61.17%	43.69%	80.58%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/13	21/05/12	18/05/11	19/05/10	21/05/09	21/05/08	23/05/07	-
Price	0.93	0.88	0.90	0.85	0.69	0.94	1.29	-
P/RPS	1.03	1.05	1.05	1.15	0.93	1.37	1.59	-6.97%
YoY %	-1.90%	0.00%	-8.70%	23.66%	-32.12%	-13.84%	-	-
Horiz. %	64.78%	66.04%	66.04%	72.33%	58.49%	86.16%	100.00%	-
P/EPS	13.23	13.88	8.45	11.02	9.17	9.56	8.85	6.92%
YoY %	-4.68%	64.26%	-23.32%	20.17%	-4.08%	8.02%	-	-
Horiz. %	149.49%	156.84%	95.48%	124.52%	103.62%	108.02%	100.00%	-
EY	7.56	7.20	11.84	9.07	10.90	10.46	11.30	-6.47%
YoY %	5.00%	-39.19%	30.54%	-16.79%	4.21%	-7.43%	-	-
Horiz. %	66.90%	63.72%	104.78%	80.27%	96.46%	92.57%	100.00%	-
DY	7.79	7.87	4.44	7.06	8.70	4.26	10.08	-4.20%
YoY %	-1.02%	77.25%	-37.11%	-18.85%	104.23%	-57.74%	-	-
Horiz. %	77.28%	78.08%	44.05%	70.04%	86.31%	42.26%	100.00%	-
P/NAPS	0.73	0.69	0.70	0.67	0.57	0.78	1.08	-6.31%
YoY %	5.80%	-1.43%	4.48%	17.54%	-26.92%	-27.78%	-	-
Horiz. %	67.59%	63.89%	64.81%	62.04%	52.78%	72.22%	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