[YB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -81.8%
YoY- -11.91%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 112,652 86,757 58,158 27,506 132,716 100,649 65,704 43.11%
PBT 21,203 18,003 12,180 5,940 32,124 24,749 15,807 21.56%
Tax -3,557 -3,123 -2,578 -1,592 -8,238 -6,715 -4,496 -14.42%
NP 17,646 14,880 9,602 4,348 23,886 18,034 11,311 34.40%
-
NP to SH 17,646 14,880 9,602 4,348 23,886 18,034 11,311 34.40%
-
Tax Rate 16.78% 17.35% 21.17% 26.80% 25.64% 27.13% 28.44% -
Total Cost 95,006 71,877 48,556 23,158 108,830 82,615 54,393 44.88%
-
Net Worth 188,778 185,599 187,238 190,225 187,184 180,820 179,184 3.52%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 14,398 - - - 20,798 8,000 - -
Div Payout % 81.60% - - - 87.07% 44.37% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 188,778 185,599 187,238 190,225 187,184 180,820 179,184 3.52%
NOSH 159,981 159,999 160,033 159,852 159,986 160,017 159,985 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.66% 17.15% 16.51% 15.81% 18.00% 17.92% 17.22% -
ROE 9.35% 8.02% 5.13% 2.29% 12.76% 9.97% 6.31% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 70.42 54.22 36.34 17.21 82.95 62.90 41.07 43.11%
EPS 11.03 9.30 6.00 2.72 14.93 11.27 7.07 34.40%
DPS 9.00 0.00 0.00 0.00 13.00 5.00 0.00 -
NAPS 1.18 1.16 1.17 1.19 1.17 1.13 1.12 3.53%
Adjusted Per Share Value based on latest NOSH - 159,852
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 38.60 29.72 19.93 9.42 45.47 34.48 22.51 43.12%
EPS 6.05 5.10 3.29 1.49 8.18 6.18 3.88 34.35%
DPS 4.93 0.00 0.00 0.00 7.13 2.74 0.00 -
NAPS 0.6468 0.6359 0.6415 0.6517 0.6413 0.6195 0.6139 3.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.05 1.20 1.28 1.22 1.17 1.18 1.17 -
P/RPS 1.49 2.21 3.52 7.09 1.41 1.88 2.85 -35.02%
P/EPS 9.52 12.90 21.33 44.85 7.84 10.47 16.55 -30.76%
EY 10.50 7.75 4.69 2.23 12.76 9.55 6.04 44.43%
DY 8.57 0.00 0.00 0.00 11.11 4.24 0.00 -
P/NAPS 0.89 1.03 1.09 1.03 1.00 1.04 1.04 -9.83%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 19/11/07 20/08/07 23/05/07 16/02/07 16/11/06 21/08/06 -
Price 1.04 1.14 1.15 1.29 1.23 1.21 1.20 -
P/RPS 1.48 2.10 3.16 7.50 1.48 1.92 2.92 -36.35%
P/EPS 9.43 12.26 19.17 47.43 8.24 10.74 16.97 -32.33%
EY 10.61 8.16 5.22 2.11 12.14 9.31 5.89 47.88%
DY 8.65 0.00 0.00 0.00 10.57 4.13 0.00 -
P/NAPS 0.88 0.98 0.98 1.08 1.05 1.07 1.07 -12.18%

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