[YB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -44.87%
YoY- -44.07%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 119,138 123,366 125,662 97,472 112,652 115,676 116,316 1.60%
PBT 16,836 18,598 17,186 12,204 21,203 24,004 24,360 -21.74%
Tax -3,652 -4,201 -3,566 -2,476 -3,557 -4,164 -5,156 -20.45%
NP 13,184 14,397 13,620 9,728 17,646 19,840 19,204 -22.08%
-
NP to SH 13,184 14,397 13,620 9,728 17,646 19,840 19,204 -22.08%
-
Tax Rate 21.69% 22.59% 20.75% 20.29% 16.78% 17.35% 21.17% -
Total Cost 105,954 108,969 112,042 87,744 95,006 95,836 97,112 5.95%
-
Net Worth 191,072 188,207 185,002 192,000 188,778 185,599 187,238 1.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,553 6,379 - - 14,398 - - -
Div Payout % 72.46% 44.31% - - 81.60% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 191,072 188,207 185,002 192,000 188,778 185,599 187,238 1.35%
NOSH 159,227 159,497 159,484 160,000 159,981 159,999 160,033 -0.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.07% 11.67% 10.84% 9.98% 15.66% 17.15% 16.51% -
ROE 6.90% 7.65% 7.36% 5.07% 9.35% 10.69% 10.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.82 77.35 78.79 60.92 70.42 72.30 72.68 1.94%
EPS 8.28 9.03 8.54 6.08 11.03 12.40 12.00 -21.82%
DPS 6.00 4.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 1.20 1.18 1.16 1.20 1.18 1.16 1.17 1.69%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.82 42.27 43.05 33.39 38.60 39.63 39.85 1.60%
EPS 4.52 4.93 4.67 3.33 6.05 6.80 6.58 -22.05%
DPS 3.27 2.19 0.00 0.00 4.93 0.00 0.00 -
NAPS 0.6546 0.6448 0.6338 0.6578 0.6468 0.6359 0.6415 1.35%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.57 0.83 1.00 1.05 1.20 1.28 -
P/RPS 0.72 0.74 1.05 1.64 1.49 1.66 1.76 -44.74%
P/EPS 6.52 6.31 9.72 16.45 9.52 9.68 10.67 -27.88%
EY 15.33 15.84 10.29 6.08 10.50 10.33 9.38 38.54%
DY 11.11 7.02 0.00 0.00 8.57 0.00 0.00 -
P/NAPS 0.45 0.48 0.72 0.83 0.89 1.03 1.09 -44.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 20/11/08 20/08/08 21/05/08 27/02/08 19/11/07 20/08/07 -
Price 0.55 0.52 0.61 0.94 1.04 1.14 1.15 -
P/RPS 0.74 0.67 0.77 1.54 1.48 1.58 1.58 -39.55%
P/EPS 6.64 5.76 7.14 15.46 9.43 9.19 9.58 -21.59%
EY 15.05 17.36 14.00 6.47 10.61 10.88 10.43 27.55%
DY 10.91 7.69 0.00 0.00 8.65 0.00 0.00 -
P/NAPS 0.46 0.44 0.53 0.78 0.88 0.98 0.98 -39.46%

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