[YB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -38.1%
YoY- -39.77%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 131,363 128,316 129,218 112,820 132,742 135,750 139,316 -3.82%
PBT 14,296 13,161 15,188 9,008 13,314 15,282 18,560 -15.90%
Tax -3,623 -3,353 -3,822 -2,400 -2,716 -4,016 -4,762 -16.59%
NP 10,673 9,808 11,366 6,608 10,598 11,266 13,798 -15.66%
-
NP to SH 10,673 9,808 11,950 6,560 10,598 11,266 13,798 -15.66%
-
Tax Rate 25.34% 25.48% 25.16% 26.64% 20.40% 26.28% 25.66% -
Total Cost 120,690 118,508 117,852 106,212 122,144 124,484 125,518 -2.56%
-
Net Worth 196,320 193,250 206,260 196,490 200,684 194,758 199,583 -1.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,906 6,233 9,821 - 11,238 6,282 9,429 10.13%
Div Payout % 102.19% 63.56% 82.19% - 106.04% 55.76% 68.34% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 196,320 193,250 206,260 196,490 200,684 194,758 199,583 -1.08%
NOSH 155,810 155,847 163,698 154,716 160,547 157,063 157,152 -0.56%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.12% 7.64% 8.80% 5.86% 7.98% 8.30% 9.90% -
ROE 5.44% 5.08% 5.79% 3.34% 5.28% 5.78% 6.91% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 84.31 82.33 78.94 72.92 82.68 86.43 88.65 -3.27%
EPS 6.85 6.29 7.30 4.24 6.76 7.17 8.78 -15.18%
DPS 7.00 4.00 6.00 0.00 7.00 4.00 6.00 10.77%
NAPS 1.26 1.24 1.26 1.27 1.25 1.24 1.27 -0.52%
Adjusted Per Share Value based on latest NOSH - 154,716
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.01 43.96 44.27 38.65 45.48 46.51 47.73 -3.81%
EPS 3.66 3.36 4.09 2.25 3.63 3.86 4.73 -15.65%
DPS 3.74 2.14 3.37 0.00 3.85 2.15 3.23 10.21%
NAPS 0.6726 0.6621 0.7067 0.6732 0.6876 0.6673 0.6838 -1.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.88 0.83 0.90 0.83 0.85 0.86 -
P/RPS 1.01 1.07 1.05 1.23 1.00 0.98 0.97 2.71%
P/EPS 12.41 13.98 11.37 21.23 12.57 11.85 9.79 17.04%
EY 8.06 7.15 8.80 4.71 7.95 8.44 10.21 -14.52%
DY 8.24 4.55 7.23 0.00 8.43 4.71 6.98 11.64%
P/NAPS 0.67 0.71 0.66 0.71 0.66 0.69 0.68 -0.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 28/08/12 21/05/12 27/02/12 18/11/11 18/08/11 -
Price 0.835 0.83 0.83 0.88 0.93 0.84 0.88 -
P/RPS 0.99 1.01 1.05 1.21 1.12 0.97 0.99 0.00%
P/EPS 12.19 13.19 11.37 20.75 14.09 11.71 10.02 13.89%
EY 8.20 7.58 8.80 4.82 7.10 8.54 9.98 -12.22%
DY 8.38 4.82 7.23 0.00 7.53 4.76 6.82 14.64%
P/NAPS 0.66 0.67 0.66 0.69 0.74 0.68 0.69 -2.90%

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