[YB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 45.09%
YoY- 0.71%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 114,830 78,215 36,707 131,363 96,237 64,609 28,205 154.75%
PBT 11,555 7,485 2,475 14,296 9,871 7,594 2,252 197.19%
Tax -2,793 -1,828 -581 -3,623 -2,515 -1,911 -600 178.53%
NP 8,762 5,657 1,894 10,673 7,356 5,683 1,652 203.82%
-
NP to SH 8,762 5,657 1,894 10,673 7,356 5,975 1,640 205.30%
-
Tax Rate 24.17% 24.42% 23.47% 25.34% 25.48% 25.16% 26.64% -
Total Cost 106,068 72,558 34,813 120,690 88,881 58,926 26,553 151.54%
-
Net Worth 192,298 195,819 197,162 196,320 193,250 206,260 196,490 -1.42%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,203 6,216 - 10,906 4,675 4,910 - -
Div Payout % 70.80% 109.89% - 102.19% 63.56% 82.19% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 192,298 195,819 197,162 196,320 193,250 206,260 196,490 -1.42%
NOSH 155,079 155,412 155,245 155,810 155,847 163,698 154,716 0.15%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.63% 7.23% 5.16% 8.12% 7.64% 8.80% 5.86% -
ROE 4.56% 2.89% 0.96% 5.44% 3.81% 2.90% 0.83% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 74.05 50.33 23.64 84.31 61.75 39.47 18.23 154.36%
EPS 5.65 3.64 1.22 6.85 4.72 3.65 1.06 204.82%
DPS 4.00 4.00 0.00 7.00 3.00 3.00 0.00 -
NAPS 1.24 1.26 1.27 1.26 1.24 1.26 1.27 -1.57%
Adjusted Per Share Value based on latest NOSH - 155,727
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.31 26.78 12.57 44.97 32.95 22.12 9.66 154.67%
EPS 3.00 1.94 0.65 3.65 2.52 2.05 0.56 205.85%
DPS 2.12 2.13 0.00 3.73 1.60 1.68 0.00 -
NAPS 0.6583 0.6704 0.675 0.6721 0.6616 0.7061 0.6727 -1.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.94 0.87 0.835 0.85 0.88 0.83 0.90 -
P/RPS 1.27 1.73 3.53 1.01 1.43 2.10 4.94 -59.53%
P/EPS 16.64 23.90 68.44 12.41 18.64 22.74 84.91 -66.22%
EY 6.01 4.18 1.46 8.06 5.36 4.40 1.18 195.73%
DY 4.26 4.60 0.00 8.24 3.41 3.61 0.00 -
P/NAPS 0.76 0.69 0.66 0.67 0.71 0.66 0.71 4.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 27/08/13 21/05/13 26/02/13 21/11/12 28/08/12 21/05/12 -
Price 0.98 0.865 0.93 0.835 0.83 0.83 0.88 -
P/RPS 1.32 1.72 3.93 0.99 1.34 2.10 4.83 -57.85%
P/EPS 17.35 23.76 76.23 12.19 17.58 22.74 83.02 -64.75%
EY 5.77 4.21 1.31 8.20 5.69 4.40 1.20 184.60%
DY 4.08 4.62 0.00 8.38 3.61 3.61 0.00 -
P/NAPS 0.79 0.69 0.73 0.66 0.67 0.66 0.69 9.43%

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