[YB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -81.23%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 136,981 102,383 72,072 37,826 162,697 122,996 83,134 39.37%
PBT 12,350 9,131 7,602 3,272 17,442 13,596 8,644 26.77%
Tax -2,867 -2,145 -1,839 -785 -4,191 -3,148 -1,894 31.73%
NP 9,483 6,986 5,763 2,487 13,251 10,448 6,750 25.36%
-
NP to SH 9,483 6,986 5,763 2,487 13,251 10,448 6,750 25.36%
-
Tax Rate 23.21% 23.49% 24.19% 23.99% 24.03% 23.15% 21.91% -
Total Cost 127,498 95,397 66,309 35,339 149,446 112,548 76,384 40.58%
-
Net Worth 213,566 210,536 209,128 204,061 206,056 202,321 198,251 5.07%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 3,170 - - -
Div Payout % - - - - 23.92% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 213,566 210,536 209,128 204,061 206,056 202,321 198,251 5.07%
NOSH 159,378 159,497 159,639 159,423 158,504 158,063 157,342 0.85%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.92% 6.82% 8.00% 6.57% 8.14% 8.49% 8.12% -
ROE 4.44% 3.32% 2.76% 1.22% 6.43% 5.16% 3.40% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.95 64.19 45.15 23.73 102.64 77.81 52.84 38.18%
EPS 5.95 4.38 3.61 1.56 8.36 6.61 4.29 24.29%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.34 1.32 1.31 1.28 1.30 1.28 1.26 4.17%
Adjusted Per Share Value based on latest NOSH - 159,423
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 46.93 35.08 24.69 12.96 55.74 42.14 28.48 39.38%
EPS 3.25 2.39 1.97 0.85 4.54 3.58 2.31 25.48%
DPS 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
NAPS 0.7317 0.7213 0.7165 0.6991 0.706 0.6932 0.6792 5.07%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.845 0.835 0.97 1.05 1.02 1.27 1.17 -
P/RPS 0.98 1.30 2.15 4.43 0.99 1.63 2.21 -41.76%
P/EPS 14.20 19.06 26.87 67.31 12.20 19.21 27.27 -35.19%
EY 7.04 5.25 3.72 1.49 8.20 5.20 3.67 54.20%
DY 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.63 0.63 0.74 0.82 0.78 0.99 0.93 -22.81%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 20/11/15 24/08/15 21/05/15 25/02/15 21/11/14 21/08/14 -
Price 0.86 0.86 0.815 1.00 1.12 1.11 1.20 -
P/RPS 1.00 1.34 1.81 4.21 1.09 1.43 2.27 -42.01%
P/EPS 14.45 19.63 22.58 64.10 13.40 16.79 27.97 -35.53%
EY 6.92 5.09 4.43 1.56 7.46 5.95 3.57 55.27%
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.64 0.65 0.62 0.78 0.86 0.87 0.95 -23.09%

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