[YB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.42%
YoY- -15.11%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 97,472 112,652 115,676 116,316 110,024 132,716 134,198 -19.18%
PBT 12,204 21,203 24,004 24,360 23,760 32,124 32,998 -48.44%
Tax -2,476 -3,557 -4,164 -5,156 -6,368 -8,238 -8,953 -57.51%
NP 9,728 17,646 19,840 19,204 17,392 23,886 24,045 -45.26%
-
NP to SH 9,728 17,646 19,840 19,204 17,392 23,886 24,045 -45.26%
-
Tax Rate 20.29% 16.78% 17.35% 21.17% 26.80% 25.64% 27.13% -
Total Cost 87,744 95,006 95,836 97,112 92,632 108,830 110,153 -14.05%
-
Net Worth 192,000 188,778 185,599 187,238 190,225 187,184 180,820 4.07%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 14,398 - - - 20,798 10,667 -
Div Payout % - 81.60% - - - 87.07% 44.37% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 192,000 188,778 185,599 187,238 190,225 187,184 180,820 4.07%
NOSH 160,000 159,981 159,999 160,033 159,852 159,986 160,017 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.98% 15.66% 17.15% 16.51% 15.81% 18.00% 17.92% -
ROE 5.07% 9.35% 10.69% 10.26% 9.14% 12.76% 13.30% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 60.92 70.42 72.30 72.68 68.83 82.95 83.86 -19.17%
EPS 6.08 11.03 12.40 12.00 10.88 14.93 15.03 -45.27%
DPS 0.00 9.00 0.00 0.00 0.00 13.00 6.67 -
NAPS 1.20 1.18 1.16 1.17 1.19 1.17 1.13 4.08%
Adjusted Per Share Value based on latest NOSH - 160,182
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.44 38.65 39.69 39.91 37.75 45.53 46.04 -19.18%
EPS 3.34 6.05 6.81 6.59 5.97 8.20 8.25 -45.24%
DPS 0.00 4.94 0.00 0.00 0.00 7.14 3.66 -
NAPS 0.6588 0.6477 0.6368 0.6424 0.6527 0.6422 0.6204 4.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.00 1.05 1.20 1.28 1.22 1.17 1.18 -
P/RPS 1.64 1.49 1.66 1.76 1.77 1.41 1.41 10.58%
P/EPS 16.45 9.52 9.68 10.67 11.21 7.84 7.85 63.68%
EY 6.08 10.50 10.33 9.38 8.92 12.76 12.73 -38.87%
DY 0.00 8.57 0.00 0.00 0.00 11.11 5.65 -
P/NAPS 0.83 0.89 1.03 1.09 1.03 1.00 1.04 -13.94%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 27/02/08 19/11/07 20/08/07 23/05/07 16/02/07 16/11/06 -
Price 0.94 1.04 1.14 1.15 1.29 1.23 1.21 -
P/RPS 1.54 1.48 1.58 1.58 1.87 1.48 1.44 4.57%
P/EPS 15.46 9.43 9.19 9.58 11.86 8.24 8.05 54.44%
EY 6.47 10.61 10.88 10.43 8.43 12.14 12.42 -35.23%
DY 0.00 8.65 0.00 0.00 0.00 10.57 5.51 -
P/NAPS 0.78 0.88 0.98 0.98 1.08 1.05 1.07 -18.98%

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