[YB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -18.35%
YoY- -26.43%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 129,218 112,820 132,742 135,750 139,316 126,648 131,845 -1.33%
PBT 15,188 9,008 13,314 15,282 18,560 14,804 15,320 -0.57%
Tax -3,822 -2,400 -2,716 -4,016 -4,762 -3,912 0 -
NP 11,366 6,608 10,598 11,266 13,798 10,892 15,320 -18.06%
-
NP to SH 11,950 6,560 10,598 11,266 13,798 10,892 15,175 -14.73%
-
Tax Rate 25.16% 26.64% 20.40% 26.28% 25.66% 26.43% 0.00% -
Total Cost 117,852 106,212 122,144 124,484 125,518 115,756 116,525 0.75%
-
Net Worth 206,260 196,490 200,684 194,758 199,583 201,470 198,184 2.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,821 - 11,238 6,282 9,429 - 11,010 -7.34%
Div Payout % 82.19% - 106.04% 55.76% 68.34% - 72.56% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 206,260 196,490 200,684 194,758 199,583 201,470 198,184 2.70%
NOSH 163,698 154,716 160,547 157,063 157,152 157,398 157,289 2.70%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.80% 5.86% 7.98% 8.30% 9.90% 8.60% 11.62% -
ROE 5.79% 3.34% 5.28% 5.78% 6.91% 5.41% 7.66% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 78.94 72.92 82.68 86.43 88.65 80.46 83.82 -3.92%
EPS 7.30 4.24 6.76 7.17 8.78 6.92 9.74 -17.50%
DPS 6.00 0.00 7.00 4.00 6.00 0.00 7.00 -9.77%
NAPS 1.26 1.27 1.25 1.24 1.27 1.28 1.26 0.00%
Adjusted Per Share Value based on latest NOSH - 156,666
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.35 38.72 45.55 46.59 47.81 43.46 45.25 -1.33%
EPS 4.10 2.25 3.64 3.87 4.74 3.74 5.21 -14.77%
DPS 3.37 0.00 3.86 2.16 3.24 0.00 3.78 -7.37%
NAPS 0.7078 0.6743 0.6887 0.6684 0.6849 0.6914 0.6801 2.69%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.83 0.90 0.83 0.85 0.86 0.90 0.81 -
P/RPS 1.05 1.23 1.00 0.98 0.97 1.12 0.97 5.43%
P/EPS 11.37 21.23 12.57 11.85 9.79 13.01 8.40 22.38%
EY 8.80 4.71 7.95 8.44 10.21 7.69 11.91 -18.28%
DY 7.23 0.00 8.43 4.71 6.98 0.00 8.64 -11.20%
P/NAPS 0.66 0.71 0.66 0.69 0.68 0.70 0.64 2.07%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 21/05/12 27/02/12 18/11/11 18/08/11 18/05/11 25/02/11 -
Price 0.83 0.88 0.93 0.84 0.88 0.90 0.85 -
P/RPS 1.05 1.21 1.12 0.97 0.99 1.12 1.01 2.62%
P/EPS 11.37 20.75 14.09 11.71 10.02 13.01 8.81 18.55%
EY 8.80 4.82 7.10 8.54 9.98 7.69 11.35 -15.61%
DY 7.23 0.00 7.53 4.76 6.82 0.00 8.24 -8.35%
P/NAPS 0.66 0.69 0.74 0.68 0.69 0.70 0.67 -0.99%

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