[YB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 22.48%
YoY- -26.43%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 64,609 28,205 132,742 101,813 69,658 31,662 131,845 -37.87%
PBT 7,594 2,252 13,314 11,462 9,280 3,701 15,320 -37.39%
Tax -1,911 -600 -2,716 -3,012 -2,381 -978 0 -
NP 5,683 1,652 10,598 8,450 6,899 2,723 15,320 -48.40%
-
NP to SH 5,975 1,640 10,598 8,450 6,899 2,723 15,175 -46.31%
-
Tax Rate 25.16% 26.64% 20.40% 26.28% 25.66% 26.43% 0.00% -
Total Cost 58,926 26,553 122,144 93,363 62,759 28,939 116,525 -36.55%
-
Net Worth 206,260 196,490 200,684 194,758 199,583 201,470 198,184 2.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,910 - 11,238 4,711 4,714 - 11,010 -41.65%
Div Payout % 82.19% - 106.04% 55.76% 68.34% - 72.56% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 206,260 196,490 200,684 194,758 199,583 201,470 198,184 2.70%
NOSH 163,698 154,716 160,547 157,063 157,152 157,398 157,289 2.70%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.80% 5.86% 7.98% 8.30% 9.90% 8.60% 11.62% -
ROE 2.90% 0.83% 5.28% 4.34% 3.46% 1.35% 7.66% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 39.47 18.23 82.68 64.82 44.33 20.12 83.82 -39.50%
EPS 3.65 1.06 6.76 5.38 4.39 1.73 9.74 -48.05%
DPS 3.00 0.00 7.00 3.00 3.00 0.00 7.00 -43.18%
NAPS 1.26 1.27 1.25 1.24 1.27 1.28 1.26 0.00%
Adjusted Per Share Value based on latest NOSH - 156,666
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.17 9.68 45.54 34.93 23.90 10.86 45.24 -37.86%
EPS 2.05 0.56 3.64 2.90 2.37 0.93 5.21 -46.33%
DPS 1.68 0.00 3.86 1.62 1.62 0.00 3.78 -41.79%
NAPS 0.7077 0.6742 0.6885 0.6682 0.6848 0.6912 0.68 2.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.83 0.90 0.83 0.85 0.86 0.90 0.81 -
P/RPS 2.10 4.94 1.00 1.31 1.94 4.47 0.97 67.43%
P/EPS 22.74 84.91 12.57 15.80 19.59 52.02 8.40 94.35%
EY 4.40 1.18 7.95 6.33 5.10 1.92 11.91 -48.54%
DY 3.61 0.00 8.43 3.53 3.49 0.00 8.64 -44.14%
P/NAPS 0.66 0.71 0.66 0.69 0.68 0.70 0.64 2.07%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 21/05/12 27/02/12 18/11/11 18/08/11 18/05/11 25/02/11 -
Price 0.83 0.88 0.93 0.84 0.88 0.90 0.85 -
P/RPS 2.10 4.83 1.12 1.30 1.99 4.47 1.01 62.97%
P/EPS 22.74 83.02 14.09 15.61 20.05 52.02 8.81 88.27%
EY 4.40 1.20 7.10 6.40 4.99 1.92 11.35 -46.86%
DY 3.61 0.00 7.53 3.57 3.41 0.00 8.24 -42.34%
P/NAPS 0.66 0.69 0.74 0.68 0.69 0.70 0.67 -0.99%

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