[YB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 32.45%
YoY- -13.79%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 86,757 58,158 27,506 132,716 100,649 65,704 30,612 100.13%
PBT 18,003 12,180 5,940 32,124 24,749 15,807 6,766 91.90%
Tax -3,123 -2,578 -1,592 -8,238 -6,715 -4,496 -1,830 42.75%
NP 14,880 9,602 4,348 23,886 18,034 11,311 4,936 108.54%
-
NP to SH 14,880 9,602 4,348 23,886 18,034 11,311 4,936 108.54%
-
Tax Rate 17.35% 21.17% 26.80% 25.64% 27.13% 28.44% 27.05% -
Total Cost 71,877 48,556 23,158 108,830 82,615 54,393 25,676 98.50%
-
Net Worth 185,599 187,238 190,225 187,184 180,820 179,184 182,104 1.27%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 20,798 8,000 - - -
Div Payout % - - - 87.07% 44.37% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 185,599 187,238 190,225 187,184 180,820 179,184 182,104 1.27%
NOSH 159,999 160,033 159,852 159,986 160,017 159,985 159,741 0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.15% 16.51% 15.81% 18.00% 17.92% 17.22% 16.12% -
ROE 8.02% 5.13% 2.29% 12.76% 9.97% 6.31% 2.71% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.22 36.34 17.21 82.95 62.90 41.07 19.16 99.94%
EPS 9.30 6.00 2.72 14.93 11.27 7.07 3.09 108.31%
DPS 0.00 0.00 0.00 13.00 5.00 0.00 0.00 -
NAPS 1.16 1.17 1.19 1.17 1.13 1.12 1.14 1.16%
Adjusted Per Share Value based on latest NOSH - 159,890
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.72 19.93 9.42 45.47 34.48 22.51 10.49 100.09%
EPS 5.10 3.29 1.49 8.18 6.18 3.88 1.69 108.68%
DPS 0.00 0.00 0.00 7.13 2.74 0.00 0.00 -
NAPS 0.6359 0.6415 0.6517 0.6413 0.6195 0.6139 0.6239 1.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.20 1.28 1.22 1.17 1.18 1.17 1.28 -
P/RPS 2.21 3.52 7.09 1.41 1.88 2.85 6.68 -52.13%
P/EPS 12.90 21.33 44.85 7.84 10.47 16.55 41.42 -54.02%
EY 7.75 4.69 2.23 12.76 9.55 6.04 2.41 117.71%
DY 0.00 0.00 0.00 11.11 4.24 0.00 0.00 -
P/NAPS 1.03 1.09 1.03 1.00 1.04 1.04 1.12 -5.42%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 20/08/07 23/05/07 16/02/07 16/11/06 21/08/06 18/05/06 -
Price 1.14 1.15 1.29 1.23 1.21 1.20 1.33 -
P/RPS 2.10 3.16 7.50 1.48 1.92 2.92 6.94 -54.89%
P/EPS 12.26 19.17 47.43 8.24 10.74 16.97 43.04 -56.67%
EY 8.16 5.22 2.11 12.14 9.31 5.89 2.32 131.10%
DY 0.00 0.00 0.00 10.57 4.13 0.00 0.00 -
P/NAPS 0.98 0.98 1.08 1.05 1.07 1.07 1.17 -11.13%

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