[YB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.77%
YoY- -10.43%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 130,632 129,786 114,572 111,050 107,864 102,878 91,312 26.93%
PBT 19,645 18,266 8,220 15,435 12,650 9,598 6,536 108.13%
Tax -4,332 -4,426 -2,036 -3,626 -3,261 -2,528 -1,772 81.37%
NP 15,313 13,840 6,184 11,809 9,389 7,070 4,764 117.64%
-
NP to SH 15,313 13,840 6,184 11,809 9,389 7,070 4,764 117.64%
-
Tax Rate 22.05% 24.23% 24.77% 23.49% 25.78% 26.34% 27.11% -
Total Cost 115,318 115,946 108,388 99,241 98,474 95,808 86,548 21.06%
-
Net Worth 193,514 193,445 198,771 196,816 192,197 188,533 192,148 0.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,293 9,436 - 9,447 - - - -
Div Payout % 41.10% 68.18% - 80.00% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 193,514 193,445 198,771 196,816 192,197 188,533 192,148 0.47%
NOSH 157,328 157,272 157,755 157,453 157,539 157,111 158,800 -0.61%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.72% 10.66% 5.40% 10.63% 8.70% 6.87% 5.22% -
ROE 7.91% 7.15% 3.11% 6.00% 4.89% 3.75% 2.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.03 82.52 72.63 70.53 68.47 65.48 57.50 27.72%
EPS 9.73 8.80 3.92 7.50 5.96 4.50 3.00 118.95%
DPS 4.00 6.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.23 1.23 1.26 1.25 1.22 1.20 1.21 1.09%
Adjusted Per Share Value based on latest NOSH - 157,326
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.83 44.54 39.32 38.11 37.02 35.31 31.34 26.92%
EPS 5.26 4.75 2.12 4.05 3.22 2.43 1.63 118.21%
DPS 2.16 3.24 0.00 3.24 0.00 0.00 0.00 -
NAPS 0.6641 0.6639 0.6821 0.6754 0.6596 0.647 0.6594 0.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.72 0.79 0.71 0.70 0.67 0.54 -
P/RPS 0.96 0.87 1.09 1.01 1.02 1.02 0.94 1.41%
P/EPS 8.22 8.18 20.15 9.47 11.74 14.89 18.00 -40.67%
EY 12.17 12.22 4.96 10.56 8.51 6.72 5.56 68.50%
DY 5.00 8.33 0.00 8.45 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.63 0.57 0.57 0.56 0.45 27.75%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 19/08/10 19/05/10 23/02/10 19/11/09 20/08/09 21/05/09 -
Price 0.81 0.75 0.85 0.74 0.70 0.70 0.69 -
P/RPS 0.98 0.91 1.17 1.05 1.02 1.07 1.20 -12.61%
P/EPS 8.32 8.52 21.68 9.87 11.74 15.56 23.00 -49.19%
EY 12.02 11.73 4.61 10.14 8.51 6.43 4.35 96.79%
DY 4.94 8.00 0.00 8.11 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.67 0.59 0.57 0.58 0.57 10.25%

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