[YB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 30.65%
YoY- -4.34%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 100,649 65,704 30,612 119,733 87,686 56,900 27,752 135.86%
PBT 24,749 15,807 6,766 33,682 26,060 17,352 8,556 102.88%
Tax -6,715 -4,496 -1,830 -5,976 -4,854 -3,354 -1,722 147.54%
NP 18,034 11,311 4,936 27,706 21,206 13,998 6,834 90.84%
-
NP to SH 18,034 11,311 4,936 27,706 21,206 13,998 6,834 90.84%
-
Tax Rate 27.13% 28.44% 27.05% 17.74% 18.63% 19.33% 20.13% -
Total Cost 82,615 54,393 25,676 92,027 66,480 42,902 20,918 149.64%
-
Net Worth 180,820 179,184 182,104 177,561 171,248 172,775 171,250 3.68%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 8,000 - - 23,994 11,203 - - -
Div Payout % 44.37% - - 86.61% 52.83% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 180,820 179,184 182,104 177,561 171,248 172,775 171,250 3.68%
NOSH 160,017 159,985 159,741 159,965 160,045 159,977 160,046 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.92% 17.22% 16.12% 23.14% 24.18% 24.60% 24.63% -
ROE 9.97% 6.31% 2.71% 15.60% 12.38% 8.10% 3.99% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 62.90 41.07 19.16 74.85 54.79 35.57 17.34 135.89%
EPS 11.27 7.07 3.09 17.32 13.25 8.75 4.27 90.87%
DPS 5.00 0.00 0.00 15.00 7.00 0.00 0.00 -
NAPS 1.13 1.12 1.14 1.11 1.07 1.08 1.07 3.70%
Adjusted Per Share Value based on latest NOSH - 160,098
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 34.48 22.51 10.49 41.02 30.04 19.49 9.51 135.82%
EPS 6.18 3.88 1.69 9.49 7.27 4.80 2.34 90.95%
DPS 2.74 0.00 0.00 8.22 3.84 0.00 0.00 -
NAPS 0.6195 0.6139 0.6239 0.6083 0.5867 0.5919 0.5867 3.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.18 1.17 1.28 1.17 1.62 1.69 1.70 -
P/RPS 1.88 2.85 6.68 1.56 2.96 4.75 9.80 -66.70%
P/EPS 10.47 16.55 41.42 6.76 12.23 19.31 39.81 -58.91%
EY 9.55 6.04 2.41 14.80 8.18 5.18 2.51 143.51%
DY 4.24 0.00 0.00 12.82 4.32 0.00 0.00 -
P/NAPS 1.04 1.04 1.12 1.05 1.51 1.56 1.59 -24.62%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 21/08/06 18/05/06 21/02/06 18/11/05 08/08/05 18/05/05 -
Price 1.21 1.20 1.33 1.20 1.44 1.66 1.82 -
P/RPS 1.92 2.92 6.94 1.60 2.63 4.67 10.50 -67.75%
P/EPS 10.74 16.97 43.04 6.93 10.87 18.97 42.62 -60.07%
EY 9.31 5.89 2.32 14.43 9.20 5.27 2.35 150.16%
DY 4.13 0.00 0.00 12.50 4.86 0.00 0.00 -
P/NAPS 1.07 1.07 1.17 1.08 1.35 1.54 1.70 -26.53%

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