[YB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -29.02%
YoY- 15.49%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 158,118 153,106 156,430 146,828 131,363 128,316 129,218 14.36%
PBT 16,770 15,406 14,970 9,900 14,296 13,161 15,188 6.80%
Tax -4,127 -3,724 -3,656 -2,324 -3,623 -3,353 -3,822 5.23%
NP 12,643 11,682 11,314 7,576 10,673 9,808 11,366 7.33%
-
NP to SH 12,643 11,682 11,314 7,576 10,673 9,808 11,950 3.81%
-
Tax Rate 24.61% 24.17% 24.42% 23.47% 25.34% 25.48% 25.16% -
Total Cost 145,475 141,424 145,116 139,252 120,690 118,508 117,852 15.02%
-
Net Worth 197,013 192,298 195,819 197,162 196,320 193,250 206,260 -3.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,859 8,270 12,432 - 10,906 6,233 9,821 6.90%
Div Payout % 85.89% 70.80% 109.89% - 102.19% 63.56% 82.19% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 197,013 192,298 195,819 197,162 196,320 193,250 206,260 -3.00%
NOSH 155,128 155,079 155,412 155,245 155,810 155,847 163,698 -3.51%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.00% 7.63% 7.23% 5.16% 8.12% 7.64% 8.80% -
ROE 6.42% 6.08% 5.78% 3.84% 5.44% 5.08% 5.79% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 101.93 98.73 100.65 94.58 84.31 82.33 78.94 18.52%
EPS 8.15 7.53 7.28 4.88 6.85 6.29 7.30 7.59%
DPS 7.00 5.33 8.00 0.00 7.00 4.00 6.00 10.79%
NAPS 1.27 1.24 1.26 1.27 1.26 1.24 1.26 0.52%
Adjusted Per Share Value based on latest NOSH - 155,245
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 54.13 52.41 53.55 50.27 44.97 43.93 44.24 14.35%
EPS 4.33 4.00 3.87 2.59 3.65 3.36 4.09 3.86%
DPS 3.72 2.83 4.26 0.00 3.73 2.13 3.36 7.00%
NAPS 0.6745 0.6583 0.6704 0.675 0.6721 0.6616 0.7061 -2.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.97 0.94 0.87 0.835 0.85 0.88 0.83 -
P/RPS 0.95 0.95 0.86 0.88 1.01 1.07 1.05 -6.43%
P/EPS 11.90 12.48 11.95 17.11 12.41 13.98 11.37 3.07%
EY 8.40 8.01 8.37 5.84 8.06 7.15 8.80 -3.04%
DY 7.22 5.67 9.20 0.00 8.24 4.55 7.23 -0.09%
P/NAPS 0.76 0.76 0.69 0.66 0.67 0.71 0.66 9.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 27/08/13 21/05/13 26/02/13 21/11/12 28/08/12 -
Price 1.09 0.98 0.865 0.93 0.835 0.83 0.83 -
P/RPS 1.07 0.99 0.86 0.98 0.99 1.01 1.05 1.26%
P/EPS 13.37 13.01 11.88 19.06 12.19 13.19 11.37 11.37%
EY 7.48 7.69 8.42 5.25 8.20 7.58 8.80 -10.24%
DY 6.42 5.44 9.25 0.00 8.38 4.82 7.23 -7.59%
P/NAPS 0.86 0.79 0.69 0.73 0.66 0.67 0.66 19.24%

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