[YB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -5.61%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 119,733 116,914 113,800 111,008 133,934 135,020 130,312 -5.47%
PBT 33,682 34,746 34,704 34,224 39,907 40,417 37,164 -6.33%
Tax -5,976 -6,472 -6,708 -6,888 -10,945 -10,988 -10,028 -29.11%
NP 27,706 28,274 27,996 27,336 28,962 29,429 27,136 1.39%
-
NP to SH 27,706 28,274 27,996 27,336 28,962 29,429 27,136 1.39%
-
Tax Rate 17.74% 18.63% 19.33% 20.13% 27.43% 27.19% 26.98% -
Total Cost 92,027 88,640 85,804 83,672 104,972 105,590 103,176 -7.32%
-
Net Worth 177,561 171,248 172,775 171,250 164,811 167,939 166,400 4.41%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 23,994 14,937 - - 33,602 14,927 - -
Div Payout % 86.61% 52.83% - - 116.02% 50.72% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 177,561 171,248 172,775 171,250 164,811 167,939 166,400 4.41%
NOSH 159,965 160,045 159,977 160,046 160,011 159,942 160,000 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 23.14% 24.18% 24.60% 24.63% 21.62% 21.80% 20.82% -
ROE 15.60% 16.51% 16.20% 15.96% 17.57% 17.52% 16.31% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 74.85 73.05 71.14 69.36 83.70 84.42 81.45 -5.46%
EPS 17.32 17.67 17.50 17.08 18.10 18.40 16.96 1.40%
DPS 15.00 9.33 0.00 0.00 21.00 9.33 0.00 -
NAPS 1.11 1.07 1.08 1.07 1.03 1.05 1.04 4.42%
Adjusted Per Share Value based on latest NOSH - 160,046
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.02 40.06 38.99 38.03 45.89 46.26 44.65 -5.48%
EPS 9.49 9.69 9.59 9.37 9.92 10.08 9.30 1.35%
DPS 8.22 5.12 0.00 0.00 11.51 5.11 0.00 -
NAPS 0.6083 0.5867 0.5919 0.5867 0.5647 0.5754 0.5701 4.40%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.17 1.62 1.69 1.70 1.82 1.62 1.64 -
P/RPS 1.56 2.22 2.38 2.45 2.17 1.92 2.01 -15.50%
P/EPS 6.76 9.17 9.66 9.95 10.06 8.80 9.67 -21.18%
EY 14.80 10.91 10.36 10.05 9.95 11.36 10.34 26.92%
DY 12.82 5.76 0.00 0.00 11.54 5.76 0.00 -
P/NAPS 1.05 1.51 1.56 1.59 1.77 1.54 1.58 -23.79%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 18/11/05 08/08/05 18/05/05 22/02/05 04/11/04 18/08/04 -
Price 1.20 1.44 1.66 1.82 1.78 1.67 1.55 -
P/RPS 1.60 1.97 2.33 2.62 2.13 1.98 1.90 -10.79%
P/EPS 6.93 8.15 9.49 10.66 9.83 9.08 9.14 -16.80%
EY 14.43 12.27 10.54 9.38 10.17 11.02 10.94 20.21%
DY 12.50 6.48 0.00 0.00 11.80 5.59 0.00 -
P/NAPS 1.08 1.35 1.54 1.70 1.73 1.59 1.49 -19.26%

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