[YB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 21.22%
YoY- -33.14%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 70,581 34,028 136,981 102,383 72,072 37,826 162,697 -42.72%
PBT 6,248 1,715 12,350 9,131 7,602 3,272 17,442 -49.59%
Tax -1,456 -394 -2,867 -2,145 -1,839 -785 -4,191 -50.61%
NP 4,792 1,321 9,483 6,986 5,763 2,487 13,251 -49.27%
-
NP to SH 4,792 1,321 9,483 6,986 5,763 2,487 13,251 -49.27%
-
Tax Rate 23.30% 22.97% 23.21% 23.49% 24.19% 23.99% 24.03% -
Total Cost 65,789 32,707 127,498 95,397 66,309 35,339 149,446 -42.15%
-
Net Worth 216,667 213,269 213,566 210,536 209,128 204,061 206,056 3.40%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 3,170 -
Div Payout % - - - - - - 23.92% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 216,667 213,269 213,566 210,536 209,128 204,061 206,056 3.40%
NOSH 158,151 159,156 159,378 159,497 159,639 159,423 158,504 -0.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.79% 3.88% 6.92% 6.82% 8.00% 6.57% 8.14% -
ROE 2.21% 0.62% 4.44% 3.32% 2.76% 1.22% 6.43% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 44.63 21.38 85.95 64.19 45.15 23.73 102.64 -42.63%
EPS 3.03 0.83 5.95 4.38 3.61 1.56 8.36 -49.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.37 1.34 1.34 1.32 1.31 1.28 1.30 3.56%
Adjusted Per Share Value based on latest NOSH - 158,831
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.22 11.68 47.01 35.14 24.73 12.98 55.83 -42.72%
EPS 1.64 0.45 3.25 2.40 1.98 0.85 4.55 -49.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
NAPS 0.7436 0.7319 0.7329 0.7225 0.7177 0.7003 0.7071 3.41%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.85 0.99 0.845 0.835 0.97 1.05 1.02 -
P/RPS 1.90 4.63 0.98 1.30 2.15 4.43 0.99 54.49%
P/EPS 28.05 119.28 14.20 19.06 26.87 67.31 12.20 74.28%
EY 3.56 0.84 7.04 5.25 3.72 1.49 8.20 -42.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
P/NAPS 0.62 0.74 0.63 0.63 0.74 0.82 0.78 -14.20%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 23/05/16 24/02/16 20/11/15 24/08/15 21/05/15 25/02/15 -
Price 0.835 0.92 0.86 0.86 0.815 1.00 1.12 -
P/RPS 1.87 4.30 1.00 1.34 1.81 4.21 1.09 43.35%
P/EPS 27.56 110.84 14.45 19.63 22.58 64.10 13.40 61.79%
EY 3.63 0.90 6.92 5.09 4.43 1.56 7.46 -38.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.61 0.69 0.64 0.65 0.62 0.78 0.86 -20.48%

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