[YB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -86.22%
YoY- -44.07%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 119,138 92,525 62,831 24,368 112,652 86,757 58,158 60.94%
PBT 16,836 13,949 8,593 3,051 21,203 18,003 12,180 23.96%
Tax -3,652 -3,151 -1,783 -619 -3,557 -3,123 -2,578 26.00%
NP 13,184 10,798 6,810 2,432 17,646 14,880 9,602 23.41%
-
NP to SH 13,184 10,798 6,810 2,432 17,646 14,880 9,602 23.41%
-
Tax Rate 21.69% 22.59% 20.75% 20.29% 16.78% 17.35% 21.17% -
Total Cost 105,954 81,727 56,021 21,936 95,006 71,877 48,556 67.83%
-
Net Worth 191,072 188,207 185,002 192,000 188,778 185,599 187,238 1.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,553 4,784 - - 14,398 - - -
Div Payout % 72.46% 44.31% - - 81.60% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 191,072 188,207 185,002 192,000 188,778 185,599 187,238 1.35%
NOSH 159,227 159,497 159,484 160,000 159,981 159,999 160,033 -0.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.07% 11.67% 10.84% 9.98% 15.66% 17.15% 16.51% -
ROE 6.90% 5.74% 3.68% 1.27% 9.35% 8.02% 5.13% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.82 58.01 39.40 15.23 70.42 54.22 36.34 61.48%
EPS 8.28 6.77 4.27 1.52 11.03 9.30 6.00 23.83%
DPS 6.00 3.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 1.20 1.18 1.16 1.20 1.18 1.16 1.17 1.69%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.79 31.68 21.51 8.34 38.57 29.70 19.91 60.95%
EPS 4.51 3.70 2.33 0.83 6.04 5.09 3.29 23.28%
DPS 3.27 1.64 0.00 0.00 4.93 0.00 0.00 -
NAPS 0.6541 0.6443 0.6333 0.6573 0.6463 0.6354 0.641 1.35%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.57 0.83 1.00 1.05 1.20 1.28 -
P/RPS 0.72 0.98 2.11 6.57 1.49 2.21 3.52 -65.11%
P/EPS 6.52 8.42 19.44 65.79 9.52 12.90 21.33 -54.45%
EY 15.33 11.88 5.14 1.52 10.50 7.75 4.69 119.45%
DY 11.11 5.26 0.00 0.00 8.57 0.00 0.00 -
P/NAPS 0.45 0.48 0.72 0.83 0.89 1.03 1.09 -44.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 20/11/08 20/08/08 21/05/08 27/02/08 19/11/07 20/08/07 -
Price 0.55 0.52 0.61 0.94 1.04 1.14 1.15 -
P/RPS 0.74 0.90 1.55 6.17 1.48 2.10 3.16 -61.84%
P/EPS 6.64 7.68 14.29 61.84 9.43 12.26 19.17 -50.52%
EY 15.05 13.02 7.00 1.62 10.61 8.16 5.22 101.92%
DY 10.91 5.77 0.00 0.00 8.65 0.00 0.00 -
P/NAPS 0.46 0.44 0.53 0.78 0.88 0.98 0.98 -39.46%

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