[YB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
04-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 62.68%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 56,900 27,752 133,934 101,265 65,156 29,947 115,772 -37.74%
PBT 17,352 8,556 39,907 30,313 18,582 8,285 31,884 -33.36%
Tax -3,354 -1,722 -10,945 -8,241 -5,014 -2,170 -6,270 -34.12%
NP 13,998 6,834 28,962 22,072 13,568 6,115 25,614 -33.18%
-
NP to SH 13,998 6,834 28,962 22,072 13,568 6,115 25,614 -33.18%
-
Tax Rate 19.33% 20.13% 27.43% 27.19% 26.98% 26.19% 19.67% -
Total Cost 42,902 20,918 104,972 79,193 51,588 23,832 90,158 -39.07%
-
Net Worth 172,775 171,250 164,811 167,939 166,400 163,280 156,787 6.69%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 33,602 11,195 - - 21,598 -
Div Payout % - - 116.02% 50.72% - - 84.32% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 172,775 171,250 164,811 167,939 166,400 163,280 156,787 6.69%
NOSH 159,977 160,046 160,011 159,942 160,000 160,078 159,987 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 24.60% 24.63% 21.62% 21.80% 20.82% 20.42% 22.12% -
ROE 8.10% 3.99% 17.57% 13.14% 8.15% 3.75% 16.34% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.57 17.34 83.70 63.31 40.72 18.71 72.36 -37.74%
EPS 8.75 4.27 18.10 13.80 8.48 3.82 16.01 -33.17%
DPS 0.00 0.00 21.00 7.00 0.00 0.00 13.50 -
NAPS 1.08 1.07 1.03 1.05 1.04 1.02 0.98 6.69%
Adjusted Per Share Value based on latest NOSH - 160,150
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 19.49 9.51 45.89 34.69 22.32 10.26 39.66 -37.75%
EPS 4.80 2.34 9.92 7.56 4.65 2.10 8.78 -33.16%
DPS 0.00 0.00 11.51 3.84 0.00 0.00 7.40 -
NAPS 0.5919 0.5867 0.5647 0.5754 0.5701 0.5594 0.5372 6.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.69 1.70 1.82 1.62 1.64 1.86 1.31 -
P/RPS 4.75 9.80 2.17 2.56 4.03 9.94 1.81 90.37%
P/EPS 19.31 39.81 10.06 11.74 19.34 48.69 8.18 77.38%
EY 5.18 2.51 9.95 8.52 5.17 2.05 12.22 -43.60%
DY 0.00 0.00 11.54 4.32 0.00 0.00 10.31 -
P/NAPS 1.56 1.59 1.77 1.54 1.58 1.82 1.34 10.67%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 08/08/05 18/05/05 22/02/05 04/11/04 18/08/04 18/05/04 26/02/04 -
Price 1.66 1.82 1.78 1.67 1.55 1.48 1.67 -
P/RPS 4.67 10.50 2.13 2.64 3.81 7.91 2.31 59.95%
P/EPS 18.97 42.62 9.83 12.10 18.28 38.74 10.43 49.05%
EY 5.27 2.35 10.17 8.26 5.47 2.58 9.59 -32.93%
DY 0.00 0.00 11.80 4.19 0.00 0.00 8.08 -
P/NAPS 1.54 1.70 1.73 1.59 1.49 1.45 1.70 -6.38%

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