[YB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 44.29%
YoY- 18.46%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 122,996 83,134 39,350 158,118 114,830 78,215 36,707 123.75%
PBT 13,596 8,644 2,688 16,770 11,555 7,485 2,475 211.00%
Tax -3,148 -1,894 -413 -4,127 -2,793 -1,828 -581 208.17%
NP 10,448 6,750 2,275 12,643 8,762 5,657 1,894 211.87%
-
NP to SH 10,448 6,750 2,275 12,643 8,762 5,657 1,894 211.87%
-
Tax Rate 23.15% 21.91% 15.36% 24.61% 24.17% 24.42% 23.47% -
Total Cost 112,548 76,384 37,075 145,475 106,068 72,558 34,813 118.48%
-
Net Worth 202,321 198,251 198,095 197,013 192,298 195,819 197,162 1.73%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 10,859 6,203 6,216 - -
Div Payout % - - - 85.89% 70.80% 109.89% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 202,321 198,251 198,095 197,013 192,298 195,819 197,162 1.73%
NOSH 158,063 157,342 154,761 155,128 155,079 155,412 155,245 1.20%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.49% 8.12% 5.78% 8.00% 7.63% 7.23% 5.16% -
ROE 5.16% 3.40% 1.15% 6.42% 4.56% 2.89% 0.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 77.81 52.84 25.43 101.93 74.05 50.33 23.64 121.11%
EPS 6.61 4.29 1.47 8.15 5.65 3.64 1.22 208.16%
DPS 0.00 0.00 0.00 7.00 4.00 4.00 0.00 -
NAPS 1.28 1.26 1.28 1.27 1.24 1.26 1.27 0.52%
Adjusted Per Share Value based on latest NOSH - 155,240
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.14 28.48 13.48 54.17 39.34 26.80 12.58 123.71%
EPS 3.58 2.31 0.78 4.33 3.00 1.94 0.65 211.55%
DPS 0.00 0.00 0.00 3.72 2.13 2.13 0.00 -
NAPS 0.6932 0.6792 0.6787 0.675 0.6588 0.6709 0.6755 1.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.27 1.17 1.15 0.97 0.94 0.87 0.835 -
P/RPS 1.63 2.21 4.52 0.95 1.27 1.73 3.53 -40.23%
P/EPS 19.21 27.27 78.23 11.90 16.64 23.90 68.44 -57.09%
EY 5.20 3.67 1.28 8.40 6.01 4.18 1.46 133.04%
DY 0.00 0.00 0.00 7.22 4.26 4.60 0.00 -
P/NAPS 0.99 0.93 0.90 0.76 0.76 0.69 0.66 31.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 21/05/14 25/02/14 21/11/13 27/08/13 21/05/13 -
Price 1.11 1.20 1.29 1.09 0.98 0.865 0.93 -
P/RPS 1.43 2.27 5.07 1.07 1.32 1.72 3.93 -49.00%
P/EPS 16.79 27.97 87.76 13.37 17.35 23.76 76.23 -63.49%
EY 5.95 3.57 1.14 7.48 5.77 4.21 1.31 174.00%
DY 0.00 0.00 0.00 6.42 4.08 4.62 0.00 -
P/NAPS 0.87 0.95 1.01 0.86 0.79 0.69 0.73 12.39%

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