[YB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 82.16%
YoY- -13.39%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 146,828 131,363 128,316 129,218 112,820 132,742 135,750 5.36%
PBT 9,900 14,296 13,161 15,188 9,008 13,314 15,282 -25.11%
Tax -2,324 -3,623 -3,353 -3,822 -2,400 -2,716 -4,016 -30.53%
NP 7,576 10,673 9,808 11,366 6,608 10,598 11,266 -23.22%
-
NP to SH 7,576 10,673 9,808 11,950 6,560 10,598 11,266 -23.22%
-
Tax Rate 23.47% 25.34% 25.48% 25.16% 26.64% 20.40% 26.28% -
Total Cost 139,252 120,690 118,508 117,852 106,212 122,144 124,484 7.75%
-
Net Worth 197,162 196,320 193,250 206,260 196,490 200,684 194,758 0.82%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 10,906 6,233 9,821 - 11,238 6,282 -
Div Payout % - 102.19% 63.56% 82.19% - 106.04% 55.76% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 197,162 196,320 193,250 206,260 196,490 200,684 194,758 0.82%
NOSH 155,245 155,810 155,847 163,698 154,716 160,547 157,063 -0.77%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.16% 8.12% 7.64% 8.80% 5.86% 7.98% 8.30% -
ROE 3.84% 5.44% 5.08% 5.79% 3.34% 5.28% 5.78% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 94.58 84.31 82.33 78.94 72.92 82.68 86.43 6.18%
EPS 4.88 6.85 6.29 7.30 4.24 6.76 7.17 -22.60%
DPS 0.00 7.00 4.00 6.00 0.00 7.00 4.00 -
NAPS 1.27 1.26 1.24 1.26 1.27 1.25 1.24 1.60%
Adjusted Per Share Value based on latest NOSH - 167,374
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 50.39 45.08 44.04 44.35 38.72 45.55 46.59 5.36%
EPS 2.60 3.66 3.37 4.10 2.25 3.64 3.87 -23.27%
DPS 0.00 3.74 2.14 3.37 0.00 3.86 2.16 -
NAPS 0.6766 0.6737 0.6632 0.7078 0.6743 0.6887 0.6684 0.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.835 0.85 0.88 0.83 0.90 0.83 0.85 -
P/RPS 0.88 1.01 1.07 1.05 1.23 1.00 0.98 -6.91%
P/EPS 17.11 12.41 13.98 11.37 21.23 12.57 11.85 27.71%
EY 5.84 8.06 7.15 8.80 4.71 7.95 8.44 -21.75%
DY 0.00 8.24 4.55 7.23 0.00 8.43 4.71 -
P/NAPS 0.66 0.67 0.71 0.66 0.71 0.66 0.69 -2.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 26/02/13 21/11/12 28/08/12 21/05/12 27/02/12 18/11/11 -
Price 0.93 0.835 0.83 0.83 0.88 0.93 0.84 -
P/RPS 0.98 0.99 1.01 1.05 1.21 1.12 0.97 0.68%
P/EPS 19.06 12.19 13.19 11.37 20.75 14.09 11.71 38.32%
EY 5.25 8.20 7.58 8.80 4.82 7.10 8.54 -27.67%
DY 0.00 8.38 4.82 7.23 0.00 7.53 4.76 -
P/NAPS 0.73 0.66 0.67 0.66 0.69 0.74 0.68 4.83%

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