[YB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -82.06%
YoY- 76.13%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 132,742 101,813 69,658 31,662 131,845 97,974 64,893 60.93%
PBT 13,314 11,462 9,280 3,701 15,320 14,734 9,133 28.47%
Tax -2,716 -3,012 -2,381 -978 0 -3,249 -2,213 14.58%
NP 10,598 8,450 6,899 2,723 15,320 11,485 6,920 32.76%
-
NP to SH 10,598 8,450 6,899 2,723 15,175 11,485 6,920 32.76%
-
Tax Rate 20.40% 26.28% 25.66% 26.43% 0.00% 22.05% 24.23% -
Total Cost 122,144 93,363 62,759 28,939 116,525 86,489 57,973 64.12%
-
Net Worth 200,684 194,758 199,583 201,470 198,184 193,514 193,445 2.47%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,238 4,711 4,714 - 11,010 4,719 4,718 78.07%
Div Payout % 106.04% 55.76% 68.34% - 72.56% 41.10% 68.18% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,684 194,758 199,583 201,470 198,184 193,514 193,445 2.47%
NOSH 160,547 157,063 157,152 157,398 157,289 157,328 157,272 1.37%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.98% 8.30% 9.90% 8.60% 11.62% 11.72% 10.66% -
ROE 5.28% 4.34% 3.46% 1.35% 7.66% 5.93% 3.58% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 82.68 64.82 44.33 20.12 83.82 62.27 41.26 58.74%
EPS 6.76 5.38 4.39 1.73 9.74 7.30 4.40 33.04%
DPS 7.00 3.00 3.00 0.00 7.00 3.00 3.00 75.64%
NAPS 1.25 1.24 1.27 1.28 1.26 1.23 1.23 1.07%
Adjusted Per Share Value based on latest NOSH - 157,398
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 45.55 34.94 23.91 10.87 45.25 33.62 22.27 60.92%
EPS 3.64 2.90 2.37 0.93 5.21 3.94 2.37 33.01%
DPS 3.86 1.62 1.62 0.00 3.78 1.62 1.62 78.11%
NAPS 0.6887 0.6684 0.6849 0.6914 0.6801 0.6641 0.6639 2.46%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.83 0.85 0.86 0.90 0.81 0.80 0.72 -
P/RPS 1.00 1.31 1.94 4.47 0.97 1.28 1.74 -30.80%
P/EPS 12.57 15.80 19.59 52.02 8.40 10.96 16.36 -16.07%
EY 7.95 6.33 5.10 1.92 11.91 9.13 6.11 19.12%
DY 8.43 3.53 3.49 0.00 8.64 3.75 4.17 59.67%
P/NAPS 0.66 0.69 0.68 0.70 0.64 0.65 0.59 7.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 18/11/11 18/08/11 18/05/11 25/02/11 23/11/10 19/08/10 -
Price 0.93 0.84 0.88 0.90 0.85 0.81 0.75 -
P/RPS 1.12 1.30 1.99 4.47 1.01 1.30 1.82 -27.58%
P/EPS 14.09 15.61 20.05 52.02 8.81 11.10 17.05 -11.90%
EY 7.10 6.40 4.99 1.92 11.35 9.01 5.87 13.48%
DY 7.53 3.57 3.41 0.00 8.24 3.70 4.00 52.28%
P/NAPS 0.74 0.68 0.69 0.70 0.67 0.66 0.61 13.70%

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