[YB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 35.74%
YoY- -28.44%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 99,932 70,581 34,028 136,981 102,383 72,072 37,826 90.76%
PBT 6,580 6,248 1,715 12,350 9,131 7,602 3,272 59.11%
Tax -1,483 -1,456 -394 -2,867 -2,145 -1,839 -785 52.64%
NP 5,097 4,792 1,321 9,483 6,986 5,763 2,487 61.13%
-
NP to SH 5,097 4,792 1,321 9,483 6,986 5,763 2,487 61.13%
-
Tax Rate 22.54% 23.30% 22.97% 23.21% 23.49% 24.19% 23.99% -
Total Cost 94,835 65,789 32,707 127,498 95,397 66,309 35,339 92.76%
-
Net Worth 214,610 216,667 213,269 213,566 210,536 209,128 204,061 3.40%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 214,610 216,667 213,269 213,566 210,536 209,128 204,061 3.40%
NOSH 157,801 158,151 159,156 159,378 159,497 159,639 159,423 -0.67%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.10% 6.79% 3.88% 6.92% 6.82% 8.00% 6.57% -
ROE 2.38% 2.21% 0.62% 4.44% 3.32% 2.76% 1.22% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 63.33 44.63 21.38 85.95 64.19 45.15 23.73 92.05%
EPS 3.23 3.03 0.83 5.95 4.38 3.61 1.56 62.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.37 1.34 1.34 1.32 1.31 1.28 4.11%
Adjusted Per Share Value based on latest NOSH - 159,044
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.21 24.16 11.65 46.89 35.05 24.67 12.95 90.75%
EPS 1.74 1.64 0.45 3.25 2.39 1.97 0.85 61.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7347 0.7417 0.7301 0.7311 0.7208 0.7159 0.6986 3.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.835 0.85 0.99 0.845 0.835 0.97 1.05 -
P/RPS 1.32 1.90 4.63 0.98 1.30 2.15 4.43 -55.29%
P/EPS 25.85 28.05 119.28 14.20 19.06 26.87 67.31 -47.07%
EY 3.87 3.56 0.84 7.04 5.25 3.72 1.49 88.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.74 0.63 0.63 0.74 0.82 -17.85%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 22/08/16 23/05/16 24/02/16 20/11/15 24/08/15 21/05/15 -
Price 0.84 0.835 0.92 0.86 0.86 0.815 1.00 -
P/RPS 1.33 1.87 4.30 1.00 1.34 1.81 4.21 -53.51%
P/EPS 26.01 27.56 110.84 14.45 19.63 22.58 64.10 -45.10%
EY 3.85 3.63 0.90 6.92 5.09 4.43 1.56 82.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.69 0.64 0.65 0.62 0.78 -14.15%

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