[YB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 8.22%
YoY- 18.46%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 163,994 166,268 157,400 158,118 153,106 156,430 146,828 7.64%
PBT 18,128 17,288 10,752 16,770 15,406 14,970 9,900 49.61%
Tax -4,197 -3,788 -1,652 -4,127 -3,724 -3,656 -2,324 48.24%
NP 13,930 13,500 9,100 12,643 11,682 11,314 7,576 50.03%
-
NP to SH 13,930 13,500 9,100 12,643 11,682 11,314 7,576 50.03%
-
Tax Rate 23.15% 21.91% 15.36% 24.61% 24.17% 24.42% 23.47% -
Total Cost 150,064 152,768 148,300 145,475 141,424 145,116 139,252 5.10%
-
Net Worth 202,321 198,251 198,095 197,013 192,298 195,819 197,162 1.73%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 10,859 8,270 12,432 - -
Div Payout % - - - 85.89% 70.80% 109.89% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 202,321 198,251 198,095 197,013 192,298 195,819 197,162 1.73%
NOSH 158,063 157,342 154,761 155,128 155,079 155,412 155,245 1.20%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.49% 8.12% 5.78% 8.00% 7.63% 7.23% 5.16% -
ROE 6.89% 6.81% 4.59% 6.42% 6.08% 5.78% 3.84% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 103.75 105.67 101.70 101.93 98.73 100.65 94.58 6.35%
EPS 8.81 8.58 5.88 8.15 7.53 7.28 4.88 48.21%
DPS 0.00 0.00 0.00 7.00 5.33 8.00 0.00 -
NAPS 1.28 1.26 1.28 1.27 1.24 1.26 1.27 0.52%
Adjusted Per Share Value based on latest NOSH - 155,240
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 56.27 57.05 54.00 54.25 52.53 53.67 50.38 7.64%
EPS 4.78 4.63 3.12 4.34 4.01 3.88 2.60 50.01%
DPS 0.00 0.00 0.00 3.73 2.84 4.27 0.00 -
NAPS 0.6942 0.6802 0.6797 0.676 0.6598 0.6719 0.6765 1.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.27 1.17 1.15 0.97 0.94 0.87 0.835 -
P/RPS 1.22 1.11 1.13 0.95 0.95 0.86 0.88 24.30%
P/EPS 14.41 13.64 19.56 11.90 12.48 11.95 17.11 -10.80%
EY 6.94 7.33 5.11 8.40 8.01 8.37 5.84 12.18%
DY 0.00 0.00 0.00 7.22 5.67 9.20 0.00 -
P/NAPS 0.99 0.93 0.90 0.76 0.76 0.69 0.66 31.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 21/05/14 25/02/14 21/11/13 27/08/13 21/05/13 -
Price 1.11 1.20 1.29 1.09 0.98 0.865 0.93 -
P/RPS 1.07 1.14 1.27 1.07 0.99 0.86 0.98 6.02%
P/EPS 12.59 13.99 21.94 13.37 13.01 11.88 19.06 -24.13%
EY 7.94 7.15 4.56 7.48 7.69 8.42 5.25 31.72%
DY 0.00 0.00 0.00 6.42 5.44 9.25 0.00 -
P/NAPS 0.87 0.95 1.01 0.86 0.79 0.69 0.73 12.39%

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