[YB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.26%
YoY- 19.11%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 166,268 157,400 158,118 153,106 156,430 146,828 131,363 17.06%
PBT 17,288 10,752 16,770 15,406 14,970 9,900 14,296 13.54%
Tax -3,788 -1,652 -4,127 -3,724 -3,656 -2,324 -3,623 3.02%
NP 13,500 9,100 12,643 11,682 11,314 7,576 10,673 17.00%
-
NP to SH 13,500 9,100 12,643 11,682 11,314 7,576 10,673 17.00%
-
Tax Rate 21.91% 15.36% 24.61% 24.17% 24.42% 23.47% 25.34% -
Total Cost 152,768 148,300 145,475 141,424 145,116 139,252 120,690 17.06%
-
Net Worth 198,251 198,095 197,013 192,298 195,819 197,162 196,320 0.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 10,859 8,270 12,432 - 10,906 -
Div Payout % - - 85.89% 70.80% 109.89% - 102.19% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 198,251 198,095 197,013 192,298 195,819 197,162 196,320 0.65%
NOSH 157,342 154,761 155,128 155,079 155,412 155,245 155,810 0.65%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.12% 5.78% 8.00% 7.63% 7.23% 5.16% 8.12% -
ROE 6.81% 4.59% 6.42% 6.08% 5.78% 3.84% 5.44% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 105.67 101.70 101.93 98.73 100.65 94.58 84.31 16.29%
EPS 8.58 5.88 8.15 7.53 7.28 4.88 6.85 16.24%
DPS 0.00 0.00 7.00 5.33 8.00 0.00 7.00 -
NAPS 1.26 1.28 1.27 1.24 1.26 1.27 1.26 0.00%
Adjusted Per Share Value based on latest NOSH - 155,250
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.92 53.88 54.13 52.41 53.55 50.27 44.97 17.06%
EPS 4.62 3.12 4.33 4.00 3.87 2.59 3.65 17.06%
DPS 0.00 0.00 3.72 2.83 4.26 0.00 3.73 -
NAPS 0.6787 0.6782 0.6745 0.6583 0.6704 0.675 0.6721 0.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.17 1.15 0.97 0.94 0.87 0.835 0.85 -
P/RPS 1.11 1.13 0.95 0.95 0.86 0.88 1.01 6.51%
P/EPS 13.64 19.56 11.90 12.48 11.95 17.11 12.41 6.52%
EY 7.33 5.11 8.40 8.01 8.37 5.84 8.06 -6.14%
DY 0.00 0.00 7.22 5.67 9.20 0.00 8.24 -
P/NAPS 0.93 0.90 0.76 0.76 0.69 0.66 0.67 24.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 21/05/14 25/02/14 21/11/13 27/08/13 21/05/13 26/02/13 -
Price 1.20 1.29 1.09 0.98 0.865 0.93 0.835 -
P/RPS 1.14 1.27 1.07 0.99 0.86 0.98 0.99 9.89%
P/EPS 13.99 21.94 13.37 13.01 11.88 19.06 12.19 9.64%
EY 7.15 4.56 7.48 7.69 8.42 5.25 8.20 -8.75%
DY 0.00 0.00 6.42 5.44 9.25 0.00 8.38 -
P/NAPS 0.95 1.01 0.86 0.79 0.69 0.73 0.66 27.56%

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