[YB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 3.19%
YoY- 19.24%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 144,144 151,304 162,697 163,994 166,268 157,400 158,118 -5.99%
PBT 15,204 13,088 17,442 18,128 17,288 10,752 16,770 -6.34%
Tax -3,678 -3,140 -4,191 -4,197 -3,788 -1,652 -4,127 -7.41%
NP 11,526 9,948 13,251 13,930 13,500 9,100 12,643 -5.99%
-
NP to SH 11,526 9,948 13,251 13,930 13,500 9,100 12,643 -5.99%
-
Tax Rate 24.19% 23.99% 24.03% 23.15% 21.91% 15.36% 24.61% -
Total Cost 132,618 141,356 149,446 150,064 152,768 148,300 145,475 -5.99%
-
Net Worth 209,128 204,061 206,056 202,321 198,251 198,095 197,013 4.07%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,170 - - - 10,859 -
Div Payout % - - 23.92% - - - 85.89% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 209,128 204,061 206,056 202,321 198,251 198,095 197,013 4.07%
NOSH 159,639 159,423 158,504 158,063 157,342 154,761 155,128 1.93%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.00% 6.57% 8.14% 8.49% 8.12% 5.78% 8.00% -
ROE 5.51% 4.88% 6.43% 6.89% 6.81% 4.59% 6.42% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 90.29 94.91 102.64 103.75 105.67 101.70 101.93 -7.78%
EPS 7.22 6.24 8.36 8.81 8.58 5.88 8.15 -7.78%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 7.00 -
NAPS 1.31 1.28 1.30 1.28 1.26 1.28 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 159,396
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.47 51.92 55.83 56.28 57.06 54.02 54.26 -5.99%
EPS 3.96 3.41 4.55 4.78 4.63 3.12 4.34 -5.94%
DPS 0.00 0.00 1.09 0.00 0.00 0.00 3.73 -
NAPS 0.7177 0.7003 0.7071 0.6943 0.6804 0.6798 0.6761 4.07%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.97 1.05 1.02 1.27 1.17 1.15 0.97 -
P/RPS 1.07 1.11 0.99 1.22 1.11 1.13 0.95 8.27%
P/EPS 13.43 16.83 12.20 14.41 13.64 19.56 11.90 8.42%
EY 7.44 5.94 8.20 6.94 7.33 5.11 8.40 -7.79%
DY 0.00 0.00 1.96 0.00 0.00 0.00 7.22 -
P/NAPS 0.74 0.82 0.78 0.99 0.93 0.90 0.76 -1.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 21/05/15 25/02/15 21/11/14 21/08/14 21/05/14 25/02/14 -
Price 0.815 1.00 1.12 1.11 1.20 1.29 1.09 -
P/RPS 0.90 1.05 1.09 1.07 1.14 1.27 1.07 -10.92%
P/EPS 11.29 16.03 13.40 12.59 13.99 21.94 13.37 -10.68%
EY 8.86 6.24 7.46 7.94 7.15 4.56 7.48 11.98%
DY 0.00 0.00 1.79 0.00 0.00 0.00 6.42 -
P/NAPS 0.62 0.78 0.86 0.87 0.95 1.01 0.86 -19.64%

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