[YB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.31%
YoY- -17.49%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 125,662 97,472 112,652 115,676 116,316 110,024 132,716 -3.57%
PBT 17,186 12,204 21,203 24,004 24,360 23,760 32,124 -34.12%
Tax -3,566 -2,476 -3,557 -4,164 -5,156 -6,368 -8,238 -42.80%
NP 13,620 9,728 17,646 19,840 19,204 17,392 23,886 -31.26%
-
NP to SH 13,620 9,728 17,646 19,840 19,204 17,392 23,886 -31.26%
-
Tax Rate 20.75% 20.29% 16.78% 17.35% 21.17% 26.80% 25.64% -
Total Cost 112,042 87,744 95,006 95,836 97,112 92,632 108,830 1.95%
-
Net Worth 185,002 192,000 188,778 185,599 187,238 190,225 187,184 -0.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 14,398 - - - 20,798 -
Div Payout % - - 81.60% - - - 87.07% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 185,002 192,000 188,778 185,599 187,238 190,225 187,184 -0.77%
NOSH 159,484 160,000 159,981 159,999 160,033 159,852 159,986 -0.20%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.84% 9.98% 15.66% 17.15% 16.51% 15.81% 18.00% -
ROE 7.36% 5.07% 9.35% 10.69% 10.26% 9.14% 12.76% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 78.79 60.92 70.42 72.30 72.68 68.83 82.95 -3.37%
EPS 8.54 6.08 11.03 12.40 12.00 10.88 14.93 -31.11%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 13.00 -
NAPS 1.16 1.20 1.18 1.16 1.17 1.19 1.17 -0.57%
Adjusted Per Share Value based on latest NOSH - 159,939
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 43.05 33.39 38.60 39.63 39.85 37.69 45.47 -3.58%
EPS 4.67 3.33 6.05 6.80 6.58 5.96 8.18 -31.20%
DPS 0.00 0.00 4.93 0.00 0.00 0.00 7.13 -
NAPS 0.6338 0.6578 0.6468 0.6359 0.6415 0.6517 0.6413 -0.78%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.83 1.00 1.05 1.20 1.28 1.22 1.17 -
P/RPS 1.05 1.64 1.49 1.66 1.76 1.77 1.41 -17.85%
P/EPS 9.72 16.45 9.52 9.68 10.67 11.21 7.84 15.42%
EY 10.29 6.08 10.50 10.33 9.38 8.92 12.76 -13.37%
DY 0.00 0.00 8.57 0.00 0.00 0.00 11.11 -
P/NAPS 0.72 0.83 0.89 1.03 1.09 1.03 1.00 -19.68%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 27/02/08 19/11/07 20/08/07 23/05/07 16/02/07 -
Price 0.61 0.94 1.04 1.14 1.15 1.29 1.23 -
P/RPS 0.77 1.54 1.48 1.58 1.58 1.87 1.48 -35.33%
P/EPS 7.14 15.46 9.43 9.19 9.58 11.86 8.24 -9.11%
EY 14.00 6.47 10.61 10.88 10.43 8.43 12.14 9.97%
DY 0.00 0.00 8.65 0.00 0.00 0.00 10.57 -
P/NAPS 0.53 0.78 0.88 0.98 0.98 1.08 1.05 -36.63%

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