[YB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -82.18%
YoY- -27.77%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 132,716 100,649 65,704 30,612 119,733 87,686 56,900 75.60%
PBT 32,124 24,749 15,807 6,766 33,682 26,060 17,352 50.60%
Tax -8,238 -6,715 -4,496 -1,830 -5,976 -4,854 -3,354 81.74%
NP 23,886 18,034 11,311 4,936 27,706 21,206 13,998 42.65%
-
NP to SH 23,886 18,034 11,311 4,936 27,706 21,206 13,998 42.65%
-
Tax Rate 25.64% 27.13% 28.44% 27.05% 17.74% 18.63% 19.33% -
Total Cost 108,830 82,615 54,393 25,676 92,027 66,480 42,902 85.68%
-
Net Worth 187,184 180,820 179,184 182,104 177,561 171,248 172,775 5.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 20,798 8,000 - - 23,994 11,203 - -
Div Payout % 87.07% 44.37% - - 86.61% 52.83% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 187,184 180,820 179,184 182,104 177,561 171,248 172,775 5.46%
NOSH 159,986 160,017 159,985 159,741 159,965 160,045 159,977 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.00% 17.92% 17.22% 16.12% 23.14% 24.18% 24.60% -
ROE 12.76% 9.97% 6.31% 2.71% 15.60% 12.38% 8.10% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 82.95 62.90 41.07 19.16 74.85 54.79 35.57 75.58%
EPS 14.93 11.27 7.07 3.09 17.32 13.25 8.75 42.65%
DPS 13.00 5.00 0.00 0.00 15.00 7.00 0.00 -
NAPS 1.17 1.13 1.12 1.14 1.11 1.07 1.08 5.46%
Adjusted Per Share Value based on latest NOSH - 159,741
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.55 34.54 22.55 10.51 41.09 30.09 19.53 75.59%
EPS 8.20 6.19 3.88 1.69 9.51 7.28 4.80 42.76%
DPS 7.14 2.75 0.00 0.00 8.23 3.84 0.00 -
NAPS 0.6424 0.6205 0.6149 0.625 0.6094 0.5877 0.5929 5.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.17 1.18 1.17 1.28 1.17 1.62 1.69 -
P/RPS 1.41 1.88 2.85 6.68 1.56 2.96 4.75 -55.40%
P/EPS 7.84 10.47 16.55 41.42 6.76 12.23 19.31 -45.07%
EY 12.76 9.55 6.04 2.41 14.80 8.18 5.18 82.09%
DY 11.11 4.24 0.00 0.00 12.82 4.32 0.00 -
P/NAPS 1.00 1.04 1.04 1.12 1.05 1.51 1.56 -25.59%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 16/11/06 21/08/06 18/05/06 21/02/06 18/11/05 08/08/05 -
Price 1.23 1.21 1.20 1.33 1.20 1.44 1.66 -
P/RPS 1.48 1.92 2.92 6.94 1.60 2.63 4.67 -53.41%
P/EPS 8.24 10.74 16.97 43.04 6.93 10.87 18.97 -42.55%
EY 12.14 9.31 5.89 2.32 14.43 9.20 5.27 74.15%
DY 10.57 4.13 0.00 0.00 12.50 4.86 0.00 -
P/NAPS 1.05 1.07 1.07 1.17 1.08 1.35 1.54 -22.47%

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