[YB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 25.42%
YoY- -30.16%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 96,237 64,609 28,205 132,742 101,813 69,658 31,662 109.40%
PBT 9,871 7,594 2,252 13,314 11,462 9,280 3,701 91.97%
Tax -2,515 -1,911 -600 -2,716 -3,012 -2,381 -978 87.37%
NP 7,356 5,683 1,652 10,598 8,450 6,899 2,723 93.61%
-
NP to SH 7,356 5,975 1,640 10,598 8,450 6,899 2,723 93.61%
-
Tax Rate 25.48% 25.16% 26.64% 20.40% 26.28% 25.66% 26.43% -
Total Cost 88,881 58,926 26,553 122,144 93,363 62,759 28,939 110.86%
-
Net Worth 193,250 206,260 196,490 200,684 194,758 199,583 201,470 -2.73%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,675 4,910 - 11,238 4,711 4,714 - -
Div Payout % 63.56% 82.19% - 106.04% 55.76% 68.34% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 193,250 206,260 196,490 200,684 194,758 199,583 201,470 -2.73%
NOSH 155,847 163,698 154,716 160,547 157,063 157,152 157,398 -0.65%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.64% 8.80% 5.86% 7.98% 8.30% 9.90% 8.60% -
ROE 3.81% 2.90% 0.83% 5.28% 4.34% 3.46% 1.35% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 61.75 39.47 18.23 82.68 64.82 44.33 20.12 110.75%
EPS 4.72 3.65 1.06 6.76 5.38 4.39 1.73 94.89%
DPS 3.00 3.00 0.00 7.00 3.00 3.00 0.00 -
NAPS 1.24 1.26 1.27 1.25 1.24 1.27 1.28 -2.08%
Adjusted Per Share Value based on latest NOSH - 150,072
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.95 22.12 9.66 45.44 34.85 23.85 10.84 109.41%
EPS 2.52 2.05 0.56 3.63 2.89 2.36 0.93 94.00%
DPS 1.60 1.68 0.00 3.85 1.61 1.61 0.00 -
NAPS 0.6616 0.7061 0.6727 0.687 0.6667 0.6833 0.6897 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.88 0.83 0.90 0.83 0.85 0.86 0.90 -
P/RPS 1.43 2.10 4.94 1.00 1.31 1.94 4.47 -53.12%
P/EPS 18.64 22.74 84.91 12.57 15.80 19.59 52.02 -49.45%
EY 5.36 4.40 1.18 7.95 6.33 5.10 1.92 97.89%
DY 3.41 3.61 0.00 8.43 3.53 3.49 0.00 -
P/NAPS 0.71 0.66 0.71 0.66 0.69 0.68 0.70 0.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 28/08/12 21/05/12 27/02/12 18/11/11 18/08/11 18/05/11 -
Price 0.83 0.83 0.88 0.93 0.84 0.88 0.90 -
P/RPS 1.34 2.10 4.83 1.12 1.30 1.99 4.47 -55.10%
P/EPS 17.58 22.74 83.02 14.09 15.61 20.05 52.02 -51.38%
EY 5.69 4.40 1.20 7.10 6.40 4.99 1.92 105.91%
DY 3.61 3.61 0.00 7.53 3.57 3.41 0.00 -
P/NAPS 0.67 0.66 0.69 0.74 0.68 0.69 0.70 -2.87%

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