[YB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.0%
YoY- -3.92%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 131,408 122,448 119,733 116,914 113,800 111,008 133,934 -1.26%
PBT 31,614 27,064 33,682 34,746 34,704 34,224 39,907 -14.42%
Tax -8,992 -7,320 -5,976 -6,472 -6,708 -6,888 -10,945 -12.31%
NP 22,622 19,744 27,706 28,274 27,996 27,336 28,962 -15.22%
-
NP to SH 22,622 19,744 27,706 28,274 27,996 27,336 28,962 -15.22%
-
Tax Rate 28.44% 27.05% 17.74% 18.63% 19.33% 20.13% 27.43% -
Total Cost 108,786 102,704 92,027 88,640 85,804 83,672 104,972 2.41%
-
Net Worth 179,184 182,104 177,561 171,248 172,775 171,250 164,811 5.74%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 23,994 14,937 - - 33,602 -
Div Payout % - - 86.61% 52.83% - - 116.02% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 179,184 182,104 177,561 171,248 172,775 171,250 164,811 5.74%
NOSH 159,985 159,741 159,965 160,045 159,977 160,046 160,011 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.22% 16.12% 23.14% 24.18% 24.60% 24.63% 21.62% -
ROE 12.63% 10.84% 15.60% 16.51% 16.20% 15.96% 17.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 82.14 76.65 74.85 73.05 71.14 69.36 83.70 -1.24%
EPS 14.14 12.36 17.32 17.67 17.50 17.08 18.10 -15.21%
DPS 0.00 0.00 15.00 9.33 0.00 0.00 21.00 -
NAPS 1.12 1.14 1.11 1.07 1.08 1.07 1.03 5.75%
Adjusted Per Share Value based on latest NOSH - 160,155
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.99 41.92 40.99 40.02 38.96 38.00 45.85 -1.25%
EPS 7.74 6.76 9.48 9.68 9.58 9.36 9.91 -15.22%
DPS 0.00 0.00 8.21 5.11 0.00 0.00 11.50 -
NAPS 0.6134 0.6234 0.6079 0.5863 0.5915 0.5863 0.5642 5.74%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.17 1.28 1.17 1.62 1.69 1.70 1.82 -
P/RPS 1.42 1.67 1.56 2.22 2.38 2.45 2.17 -24.68%
P/EPS 8.27 10.36 6.76 9.17 9.66 9.95 10.06 -12.27%
EY 12.09 9.66 14.80 10.91 10.36 10.05 9.95 13.90%
DY 0.00 0.00 12.82 5.76 0.00 0.00 11.54 -
P/NAPS 1.04 1.12 1.05 1.51 1.56 1.59 1.77 -29.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 18/05/06 21/02/06 18/11/05 08/08/05 18/05/05 22/02/05 -
Price 1.20 1.33 1.20 1.44 1.66 1.82 1.78 -
P/RPS 1.46 1.74 1.60 1.97 2.33 2.62 2.13 -22.31%
P/EPS 8.49 10.76 6.93 8.15 9.49 10.66 9.83 -9.33%
EY 11.78 9.29 14.43 12.27 10.54 9.38 10.17 10.32%
DY 0.00 0.00 12.50 6.48 0.00 0.00 11.80 -
P/NAPS 1.07 1.17 1.08 1.35 1.54 1.70 1.73 -27.47%

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