[YB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -76.13%
YoY- 31.45%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 133,934 101,265 65,156 29,947 115,772 86,011 55,722 78.95%
PBT 39,907 30,313 18,582 8,285 31,884 23,628 14,604 94.86%
Tax -10,945 -8,241 -5,014 -2,170 -6,270 -5,315 -4,142 90.57%
NP 28,962 22,072 13,568 6,115 25,614 18,313 10,462 96.54%
-
NP to SH 28,962 22,072 13,568 6,115 25,614 18,313 10,462 96.54%
-
Tax Rate 27.43% 27.19% 26.98% 26.19% 19.67% 22.49% 28.36% -
Total Cost 104,972 79,193 51,588 23,832 90,158 67,698 45,260 74.76%
-
Net Worth 164,811 167,939 166,400 163,280 156,787 159,938 158,369 2.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 33,602 11,195 - - 21,598 5,597 - -
Div Payout % 116.02% 50.72% - - 84.32% 30.57% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 164,811 167,939 166,400 163,280 156,787 159,938 158,369 2.68%
NOSH 160,011 159,942 160,000 160,078 159,987 159,938 159,969 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 21.62% 21.80% 20.82% 20.42% 22.12% 21.29% 18.78% -
ROE 17.57% 13.14% 8.15% 3.75% 16.34% 11.45% 6.61% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 83.70 63.31 40.72 18.71 72.36 53.78 34.83 78.93%
EPS 18.10 13.80 8.48 3.82 16.01 11.45 6.54 96.51%
DPS 21.00 7.00 0.00 0.00 13.50 3.50 0.00 -
NAPS 1.03 1.05 1.04 1.02 0.98 1.00 0.99 2.66%
Adjusted Per Share Value based on latest NOSH - 160,078
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 45.85 34.67 22.31 10.25 39.63 29.45 19.08 78.93%
EPS 9.91 7.56 4.64 2.09 8.77 6.27 3.58 96.54%
DPS 11.50 3.83 0.00 0.00 7.39 1.92 0.00 -
NAPS 0.5642 0.5749 0.5697 0.559 0.5368 0.5475 0.5422 2.67%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.82 1.62 1.64 1.86 1.31 1.08 1.03 -
P/RPS 2.17 2.56 4.03 9.94 1.81 2.01 2.96 -18.61%
P/EPS 10.06 11.74 19.34 48.69 8.18 9.43 15.75 -25.73%
EY 9.95 8.52 5.17 2.05 12.22 10.60 6.35 34.72%
DY 11.54 4.32 0.00 0.00 10.31 3.24 0.00 -
P/NAPS 1.77 1.54 1.58 1.82 1.34 1.08 1.04 42.31%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 04/11/04 18/08/04 18/05/04 26/02/04 14/11/03 15/08/03 -
Price 1.78 1.67 1.55 1.48 1.67 1.30 1.08 -
P/RPS 2.13 2.64 3.81 7.91 2.31 2.42 3.10 -22.04%
P/EPS 9.83 12.10 18.28 38.74 10.43 11.35 16.51 -29.11%
EY 10.17 8.26 5.47 2.58 9.59 8.81 6.06 40.99%
DY 11.80 4.19 0.00 0.00 8.08 2.69 0.00 -
P/NAPS 1.73 1.59 1.49 1.45 1.70 1.30 1.09 35.87%

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