[YB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 25.7%
YoY- 229.75%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 86,011 55,722 26,402 114,117 85,645 57,338 24,455 131.09%
PBT 23,628 14,604 6,452 32,039 26,294 17,612 7,169 121.30%
Tax -5,315 -4,142 -1,800 -5,240 -4,974 -3,395 -1,106 184.50%
NP 18,313 10,462 4,652 26,799 21,320 14,217 6,063 108.81%
-
NP to SH 18,313 10,462 4,652 26,799 21,320 14,217 6,063 108.81%
-
Tax Rate 22.49% 28.36% 27.90% 16.36% 18.92% 19.28% 15.43% -
Total Cost 67,698 45,260 21,750 87,318 64,325 43,121 18,392 138.20%
-
Net Worth 159,938 158,369 156,665 145,844 137,355 143,929 111,472 27.18%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,597 - - 3,798 3,732 - - -
Div Payout % 30.57% - - 14.17% 17.51% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 159,938 158,369 156,665 145,844 137,355 143,929 111,472 27.18%
NOSH 159,938 159,969 159,862 151,921 149,299 159,921 135,941 11.43%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 21.29% 18.78% 17.62% 23.48% 24.89% 24.80% 24.79% -
ROE 11.45% 6.61% 2.97% 18.38% 15.52% 9.88% 5.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 53.78 34.83 16.52 75.12 57.36 35.85 17.99 107.38%
EPS 11.45 6.54 2.91 17.64 14.28 8.89 4.46 87.38%
DPS 3.50 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.00 0.99 0.98 0.96 0.92 0.90 0.82 14.13%
Adjusted Per Share Value based on latest NOSH - 160,204
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 29.45 19.08 9.04 39.07 29.32 19.63 8.37 131.15%
EPS 6.27 3.58 1.59 9.17 7.30 4.87 2.08 108.53%
DPS 1.92 0.00 0.00 1.30 1.28 0.00 0.00 -
NAPS 0.5475 0.5422 0.5363 0.4993 0.4702 0.4927 0.3816 27.18%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.08 1.03 0.92 1.01 1.03 1.13 0.00 -
P/RPS 2.01 2.96 5.57 1.34 1.80 3.15 0.00 -
P/EPS 9.43 15.75 31.62 5.73 7.21 12.71 0.00 -
EY 10.60 6.35 3.16 17.47 13.86 7.87 0.00 -
DY 3.24 0.00 0.00 2.48 2.43 0.00 0.00 -
P/NAPS 1.08 1.04 0.94 1.05 1.12 1.26 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 15/08/03 21/05/03 27/02/03 15/11/02 23/08/02 15/05/02 -
Price 1.30 1.08 0.95 1.00 1.05 1.07 1.30 -
P/RPS 2.42 3.10 5.75 1.33 1.83 2.98 7.23 -51.76%
P/EPS 11.35 16.51 32.65 5.67 7.35 12.04 29.15 -46.64%
EY 8.81 6.06 3.06 17.64 13.60 8.31 3.43 87.44%
DY 2.69 0.00 0.00 2.50 2.38 0.00 0.00 -
P/NAPS 1.30 1.09 0.97 1.04 1.14 1.19 1.59 -12.55%

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