[YB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 22.1%
YoY- -25.29%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 80,898 51,439 22,828 119,138 92,525 62,831 24,368 122.37%
PBT 9,488 4,799 1,634 16,836 13,949 8,593 3,051 112.90%
Tax -2,446 -1,264 -443 -3,652 -3,151 -1,783 -619 149.73%
NP 7,042 3,535 1,191 13,184 10,798 6,810 2,432 103.02%
-
NP to SH 7,042 3,535 1,191 13,184 10,798 6,810 2,432 103.02%
-
Tax Rate 25.78% 26.34% 27.11% 21.69% 22.59% 20.75% 20.29% -
Total Cost 73,856 47,904 21,637 105,954 81,727 56,021 21,936 124.47%
-
Net Worth 192,197 188,533 192,148 191,072 188,207 185,002 192,000 0.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 9,553 4,784 - - -
Div Payout % - - - 72.46% 44.31% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 192,197 188,533 192,148 191,072 188,207 185,002 192,000 0.06%
NOSH 157,539 157,111 158,800 159,227 159,497 159,484 160,000 -1.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.70% 6.87% 5.22% 11.07% 11.67% 10.84% 9.98% -
ROE 3.66% 1.87% 0.62% 6.90% 5.74% 3.68% 1.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 51.35 32.74 14.38 74.82 58.01 39.40 15.23 124.68%
EPS 4.47 2.25 0.75 8.28 6.77 4.27 1.52 105.12%
DPS 0.00 0.00 0.00 6.00 3.00 0.00 0.00 -
NAPS 1.22 1.20 1.21 1.20 1.18 1.16 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 158,013
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.76 17.65 7.83 40.89 31.75 21.56 8.36 122.41%
EPS 2.42 1.21 0.41 4.52 3.71 2.34 0.83 103.95%
DPS 0.00 0.00 0.00 3.28 1.64 0.00 0.00 -
NAPS 0.6596 0.647 0.6594 0.6557 0.6459 0.6349 0.6589 0.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.70 0.67 0.54 0.54 0.57 0.83 1.00 -
P/RPS 1.36 2.05 3.76 0.72 0.98 2.11 6.57 -64.97%
P/EPS 15.66 29.78 72.00 6.52 8.42 19.44 65.79 -61.55%
EY 6.39 3.36 1.39 15.33 11.88 5.14 1.52 160.25%
DY 0.00 0.00 0.00 11.11 5.26 0.00 0.00 -
P/NAPS 0.57 0.56 0.45 0.45 0.48 0.72 0.83 -22.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 21/05/09 23/02/09 20/11/08 20/08/08 21/05/08 -
Price 0.70 0.70 0.69 0.55 0.52 0.61 0.94 -
P/RPS 1.36 2.14 4.80 0.74 0.90 1.55 6.17 -63.47%
P/EPS 15.66 31.11 92.00 6.64 7.68 14.29 61.84 -59.93%
EY 6.39 3.21 1.09 15.05 13.02 7.00 1.62 149.43%
DY 0.00 0.00 0.00 10.91 5.77 0.00 0.00 -
P/NAPS 0.57 0.58 0.57 0.46 0.44 0.53 0.78 -18.85%

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