[YB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -28.74%
YoY- -27.77%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 132,716 134,198 131,408 122,448 119,733 116,914 113,800 10.76%
PBT 32,124 32,998 31,614 27,064 33,682 34,746 34,704 -5.00%
Tax -8,238 -8,953 -8,992 -7,320 -5,976 -6,472 -6,708 14.63%
NP 23,886 24,045 22,622 19,744 27,706 28,274 27,996 -10.01%
-
NP to SH 23,886 24,045 22,622 19,744 27,706 28,274 27,996 -10.01%
-
Tax Rate 25.64% 27.13% 28.44% 27.05% 17.74% 18.63% 19.33% -
Total Cost 108,830 110,153 108,786 102,704 92,027 88,640 85,804 17.12%
-
Net Worth 187,184 180,820 179,184 182,104 177,561 171,248 172,775 5.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 20,798 10,667 - - 23,994 14,937 - -
Div Payout % 87.07% 44.37% - - 86.61% 52.83% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 187,184 180,820 179,184 182,104 177,561 171,248 172,775 5.46%
NOSH 159,986 160,017 159,985 159,741 159,965 160,045 159,977 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.00% 17.92% 17.22% 16.12% 23.14% 24.18% 24.60% -
ROE 12.76% 13.30% 12.63% 10.84% 15.60% 16.51% 16.20% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 82.95 83.86 82.14 76.65 74.85 73.05 71.14 10.75%
EPS 14.93 15.03 14.14 12.36 17.32 17.67 17.50 -10.02%
DPS 13.00 6.67 0.00 0.00 15.00 9.33 0.00 -
NAPS 1.17 1.13 1.12 1.14 1.11 1.07 1.08 5.46%
Adjusted Per Share Value based on latest NOSH - 159,741
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.47 45.98 45.02 41.95 41.02 40.06 38.99 10.76%
EPS 8.18 8.24 7.75 6.76 9.49 9.69 9.59 -10.03%
DPS 7.13 3.65 0.00 0.00 8.22 5.12 0.00 -
NAPS 0.6413 0.6195 0.6139 0.6239 0.6083 0.5867 0.5919 5.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.17 1.18 1.17 1.28 1.17 1.62 1.69 -
P/RPS 1.41 1.41 1.42 1.67 1.56 2.22 2.38 -29.39%
P/EPS 7.84 7.85 8.27 10.36 6.76 9.17 9.66 -12.95%
EY 12.76 12.73 12.09 9.66 14.80 10.91 10.36 14.85%
DY 11.11 5.65 0.00 0.00 12.82 5.76 0.00 -
P/NAPS 1.00 1.04 1.04 1.12 1.05 1.51 1.56 -25.59%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 16/11/06 21/08/06 18/05/06 21/02/06 18/11/05 08/08/05 -
Price 1.23 1.21 1.20 1.33 1.20 1.44 1.66 -
P/RPS 1.48 1.44 1.46 1.74 1.60 1.97 2.33 -26.04%
P/EPS 8.24 8.05 8.49 10.76 6.93 8.15 9.49 -8.96%
EY 12.14 12.42 11.78 9.29 14.43 12.27 10.54 9.85%
DY 10.57 5.51 0.00 0.00 12.50 6.48 0.00 -
P/NAPS 1.05 1.07 1.07 1.17 1.08 1.35 1.54 -22.47%

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