[YB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 39.87%
YoY- -4.42%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 101,265 65,156 29,947 115,772 86,011 55,722 26,402 144.42%
PBT 30,313 18,582 8,285 31,884 23,628 14,604 6,452 179.72%
Tax -8,241 -5,014 -2,170 -6,270 -5,315 -4,142 -1,800 174.95%
NP 22,072 13,568 6,115 25,614 18,313 10,462 4,652 181.55%
-
NP to SH 22,072 13,568 6,115 25,614 18,313 10,462 4,652 181.55%
-
Tax Rate 27.19% 26.98% 26.19% 19.67% 22.49% 28.36% 27.90% -
Total Cost 79,193 51,588 23,832 90,158 67,698 45,260 21,750 136.11%
-
Net Worth 167,939 166,400 163,280 156,787 159,938 158,369 156,665 4.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 11,195 - - 21,598 5,597 - - -
Div Payout % 50.72% - - 84.32% 30.57% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 167,939 166,400 163,280 156,787 159,938 158,369 156,665 4.72%
NOSH 159,942 160,000 160,078 159,987 159,938 159,969 159,862 0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.80% 20.82% 20.42% 22.12% 21.29% 18.78% 17.62% -
ROE 13.14% 8.15% 3.75% 16.34% 11.45% 6.61% 2.97% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 63.31 40.72 18.71 72.36 53.78 34.83 16.52 144.29%
EPS 13.80 8.48 3.82 16.01 11.45 6.54 2.91 181.46%
DPS 7.00 0.00 0.00 13.50 3.50 0.00 0.00 -
NAPS 1.05 1.04 1.02 0.98 1.00 0.99 0.98 4.69%
Adjusted Per Share Value based on latest NOSH - 160,109
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 34.69 22.32 10.26 39.66 29.47 19.09 9.05 144.32%
EPS 7.56 4.65 2.10 8.78 6.27 3.58 1.59 181.95%
DPS 3.84 0.00 0.00 7.40 1.92 0.00 0.00 -
NAPS 0.5754 0.5701 0.5594 0.5372 0.548 0.5426 0.5367 4.73%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.62 1.64 1.86 1.31 1.08 1.03 0.92 -
P/RPS 2.56 4.03 9.94 1.81 2.01 2.96 5.57 -40.35%
P/EPS 11.74 19.34 48.69 8.18 9.43 15.75 31.62 -48.24%
EY 8.52 5.17 2.05 12.22 10.60 6.35 3.16 93.36%
DY 4.32 0.00 0.00 10.31 3.24 0.00 0.00 -
P/NAPS 1.54 1.58 1.82 1.34 1.08 1.04 0.94 38.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 04/11/04 18/08/04 18/05/04 26/02/04 14/11/03 15/08/03 21/05/03 -
Price 1.67 1.55 1.48 1.67 1.30 1.08 0.95 -
P/RPS 2.64 3.81 7.91 2.31 2.42 3.10 5.75 -40.40%
P/EPS 12.10 18.28 38.74 10.43 11.35 16.51 32.65 -48.31%
EY 8.26 5.47 2.58 9.59 8.81 6.06 3.06 93.51%
DY 4.19 0.00 0.00 8.08 2.69 0.00 0.00 -
P/NAPS 1.59 1.49 1.45 1.70 1.30 1.09 0.97 38.89%

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