[YB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -82.01%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 162,697 122,996 83,134 39,350 158,118 114,830 78,215 62.73%
PBT 17,442 13,596 8,644 2,688 16,770 11,555 7,485 75.49%
Tax -4,191 -3,148 -1,894 -413 -4,127 -2,793 -1,828 73.60%
NP 13,251 10,448 6,750 2,275 12,643 8,762 5,657 76.10%
-
NP to SH 13,251 10,448 6,750 2,275 12,643 8,762 5,657 76.10%
-
Tax Rate 24.03% 23.15% 21.91% 15.36% 24.61% 24.17% 24.42% -
Total Cost 149,446 112,548 76,384 37,075 145,475 106,068 72,558 61.66%
-
Net Worth 206,056 202,321 198,251 198,095 197,013 192,298 195,819 3.44%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,170 - - - 10,859 6,203 6,216 -36.09%
Div Payout % 23.92% - - - 85.89% 70.80% 109.89% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 206,056 202,321 198,251 198,095 197,013 192,298 195,819 3.44%
NOSH 158,504 158,063 157,342 154,761 155,128 155,079 155,412 1.31%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.14% 8.49% 8.12% 5.78% 8.00% 7.63% 7.23% -
ROE 6.43% 5.16% 3.40% 1.15% 6.42% 4.56% 2.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 102.64 77.81 52.84 25.43 101.93 74.05 50.33 60.60%
EPS 8.36 6.61 4.29 1.47 8.15 5.65 3.64 73.81%
DPS 2.00 0.00 0.00 0.00 7.00 4.00 4.00 -36.92%
NAPS 1.30 1.28 1.26 1.28 1.27 1.24 1.26 2.09%
Adjusted Per Share Value based on latest NOSH - 154,761
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 55.83 42.21 28.53 13.50 54.26 39.41 26.84 62.73%
EPS 4.55 3.59 2.32 0.78 4.34 3.01 1.94 76.25%
DPS 1.09 0.00 0.00 0.00 3.73 2.13 2.13 -35.94%
NAPS 0.7071 0.6943 0.6804 0.6798 0.6761 0.6599 0.672 3.44%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 1.27 1.17 1.15 0.97 0.94 0.87 -
P/RPS 0.99 1.63 2.21 4.52 0.95 1.27 1.73 -31.00%
P/EPS 12.20 19.21 27.27 78.23 11.90 16.64 23.90 -36.05%
EY 8.20 5.20 3.67 1.28 8.40 6.01 4.18 56.51%
DY 1.96 0.00 0.00 0.00 7.22 4.26 4.60 -43.28%
P/NAPS 0.78 0.99 0.93 0.90 0.76 0.76 0.69 8.49%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 21/11/14 21/08/14 21/05/14 25/02/14 21/11/13 27/08/13 -
Price 1.12 1.11 1.20 1.29 1.09 0.98 0.865 -
P/RPS 1.09 1.43 2.27 5.07 1.07 1.32 1.72 -26.15%
P/EPS 13.40 16.79 27.97 87.76 13.37 17.35 23.76 -31.66%
EY 7.46 5.95 3.57 1.14 7.48 5.77 4.21 46.28%
DY 1.79 0.00 0.00 0.00 6.42 4.08 4.62 -46.76%
P/NAPS 0.86 0.87 0.95 1.01 0.86 0.79 0.69 15.76%

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