[YB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -82.64%
YoY- -23.27%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 115,772 86,011 55,722 26,402 114,117 85,645 57,338 59.54%
PBT 31,884 23,628 14,604 6,452 32,039 26,294 17,612 48.37%
Tax -6,270 -5,315 -4,142 -1,800 -5,240 -4,974 -3,395 50.36%
NP 25,614 18,313 10,462 4,652 26,799 21,320 14,217 47.90%
-
NP to SH 25,614 18,313 10,462 4,652 26,799 21,320 14,217 47.90%
-
Tax Rate 19.67% 22.49% 28.36% 27.90% 16.36% 18.92% 19.28% -
Total Cost 90,158 67,698 45,260 21,750 87,318 64,325 43,121 63.29%
-
Net Worth 156,787 159,938 158,369 156,665 145,844 137,355 143,929 5.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 21,598 5,597 - - 3,798 3,732 - -
Div Payout % 84.32% 30.57% - - 14.17% 17.51% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 156,787 159,938 158,369 156,665 145,844 137,355 143,929 5.85%
NOSH 159,987 159,938 159,969 159,862 151,921 149,299 159,921 0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 22.12% 21.29% 18.78% 17.62% 23.48% 24.89% 24.80% -
ROE 16.34% 11.45% 6.61% 2.97% 18.38% 15.52% 9.88% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 72.36 53.78 34.83 16.52 75.12 57.36 35.85 59.50%
EPS 16.01 11.45 6.54 2.91 17.64 14.28 8.89 47.86%
DPS 13.50 3.50 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.98 1.00 0.99 0.98 0.96 0.92 0.90 5.82%
Adjusted Per Share Value based on latest NOSH - 159,862
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 39.73 29.52 19.12 9.06 39.16 29.39 19.68 59.52%
EPS 8.79 6.28 3.59 1.60 9.20 7.32 4.88 47.88%
DPS 7.41 1.92 0.00 0.00 1.30 1.28 0.00 -
NAPS 0.5381 0.5489 0.5435 0.5376 0.5005 0.4714 0.4939 5.86%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.31 1.08 1.03 0.92 1.01 1.03 1.13 -
P/RPS 1.81 2.01 2.96 5.57 1.34 1.80 3.15 -30.81%
P/EPS 8.18 9.43 15.75 31.62 5.73 7.21 12.71 -25.39%
EY 12.22 10.60 6.35 3.16 17.47 13.86 7.87 33.98%
DY 10.31 3.24 0.00 0.00 2.48 2.43 0.00 -
P/NAPS 1.34 1.08 1.04 0.94 1.05 1.12 1.26 4.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 14/11/03 15/08/03 21/05/03 27/02/03 15/11/02 23/08/02 -
Price 1.67 1.30 1.08 0.95 1.00 1.05 1.07 -
P/RPS 2.31 2.42 3.10 5.75 1.33 1.83 2.98 -15.57%
P/EPS 10.43 11.35 16.51 32.65 5.67 7.35 12.04 -9.10%
EY 9.59 8.81 6.06 3.06 17.64 13.60 8.31 9.99%
DY 8.08 2.69 0.00 0.00 2.50 2.38 0.00 -
P/NAPS 1.70 1.30 1.09 0.97 1.04 1.14 1.19 26.76%

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