[YB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -28.02%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 162,697 163,994 166,268 157,400 158,118 153,106 156,430 2.64%
PBT 17,442 18,128 17,288 10,752 16,770 15,406 14,970 10.69%
Tax -4,191 -4,197 -3,788 -1,652 -4,127 -3,724 -3,656 9.50%
NP 13,251 13,930 13,500 9,100 12,643 11,682 11,314 11.07%
-
NP to SH 13,251 13,930 13,500 9,100 12,643 11,682 11,314 11.07%
-
Tax Rate 24.03% 23.15% 21.91% 15.36% 24.61% 24.17% 24.42% -
Total Cost 149,446 150,064 152,768 148,300 145,475 141,424 145,116 1.97%
-
Net Worth 206,056 202,321 198,251 198,095 197,013 192,298 195,819 3.44%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,170 - - - 10,859 8,270 12,432 -59.68%
Div Payout % 23.92% - - - 85.89% 70.80% 109.89% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 206,056 202,321 198,251 198,095 197,013 192,298 195,819 3.44%
NOSH 158,504 158,063 157,342 154,761 155,128 155,079 155,412 1.31%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.14% 8.49% 8.12% 5.78% 8.00% 7.63% 7.23% -
ROE 6.43% 6.89% 6.81% 4.59% 6.42% 6.08% 5.78% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 102.64 103.75 105.67 101.70 101.93 98.73 100.65 1.31%
EPS 8.36 8.81 8.58 5.88 8.15 7.53 7.28 9.63%
DPS 2.00 0.00 0.00 0.00 7.00 5.33 8.00 -60.21%
NAPS 1.30 1.28 1.26 1.28 1.27 1.24 1.26 2.09%
Adjusted Per Share Value based on latest NOSH - 154,761
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.70 56.14 56.92 53.88 54.13 52.41 53.55 2.65%
EPS 4.54 4.77 4.62 3.12 4.33 4.00 3.87 11.19%
DPS 1.09 0.00 0.00 0.00 3.72 2.83 4.26 -59.59%
NAPS 0.7054 0.6926 0.6787 0.6782 0.6745 0.6583 0.6704 3.44%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 1.27 1.17 1.15 0.97 0.94 0.87 -
P/RPS 0.99 1.22 1.11 1.13 0.95 0.95 0.86 9.81%
P/EPS 12.20 14.41 13.64 19.56 11.90 12.48 11.95 1.38%
EY 8.20 6.94 7.33 5.11 8.40 8.01 8.37 -1.35%
DY 1.96 0.00 0.00 0.00 7.22 5.67 9.20 -64.22%
P/NAPS 0.78 0.99 0.93 0.90 0.76 0.76 0.69 8.49%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 21/11/14 21/08/14 21/05/14 25/02/14 21/11/13 27/08/13 -
Price 1.12 1.11 1.20 1.29 1.09 0.98 0.865 -
P/RPS 1.09 1.07 1.14 1.27 1.07 0.99 0.86 17.06%
P/EPS 13.40 12.59 13.99 21.94 13.37 13.01 11.88 8.33%
EY 7.46 7.94 7.15 4.56 7.48 7.69 8.42 -7.73%
DY 1.79 0.00 0.00 0.00 6.42 5.44 9.25 -66.44%
P/NAPS 0.86 0.87 0.95 1.01 0.86 0.79 0.69 15.76%

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