[YB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.6%
YoY- -15.25%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 35,092 30,612 32,047 30,785 29,148 27,752 32,669 4.89%
PBT 9,041 6,766 7,622 8,708 8,796 8,556 9,594 -3.89%
Tax -2,666 -1,830 -1,122 -1,501 -1,632 -1,722 -2,704 -0.94%
NP 6,375 4,936 6,500 7,207 7,164 6,834 6,890 -5.06%
-
NP to SH 6,375 4,936 6,500 7,207 7,164 6,834 6,890 -5.06%
-
Tax Rate 29.49% 27.05% 14.72% 17.24% 18.55% 20.13% 28.18% -
Total Cost 28,717 25,676 25,547 23,578 21,984 20,918 25,779 7.48%
-
Net Worth 179,396 182,104 177,709 171,366 172,703 171,250 164,656 5.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 12,807 11,210 - - 22,380 -
Div Payout % - - 197.04% 155.56% - - 324.83% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 179,396 182,104 177,709 171,366 172,703 171,250 164,656 5.89%
NOSH 160,175 159,741 160,098 160,155 159,910 160,046 159,860 0.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.17% 16.12% 20.28% 23.41% 24.58% 24.63% 21.09% -
ROE 3.55% 2.71% 3.66% 4.21% 4.15% 3.99% 4.18% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.91 19.16 20.02 19.22 18.23 17.34 20.44 4.75%
EPS 3.98 3.09 4.06 4.50 4.48 4.27 4.31 -5.18%
DPS 0.00 0.00 8.00 7.00 0.00 0.00 14.00 -
NAPS 1.12 1.14 1.11 1.07 1.08 1.07 1.03 5.75%
Adjusted Per Share Value based on latest NOSH - 160,155
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.02 10.49 10.98 10.55 9.99 9.51 11.19 4.89%
EPS 2.18 1.69 2.23 2.47 2.45 2.34 2.36 -5.16%
DPS 0.00 0.00 4.39 3.84 0.00 0.00 7.67 -
NAPS 0.6146 0.6239 0.6088 0.5871 0.5917 0.5867 0.5641 5.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.17 1.28 1.17 1.62 1.69 1.70 1.82 -
P/RPS 5.34 6.68 5.85 8.43 9.27 9.80 8.91 -28.98%
P/EPS 29.40 41.42 28.82 36.00 37.72 39.81 42.23 -21.50%
EY 3.40 2.41 3.47 2.78 2.65 2.51 2.37 27.28%
DY 0.00 0.00 6.84 4.32 0.00 0.00 7.69 -
P/NAPS 1.04 1.12 1.05 1.51 1.56 1.59 1.77 -29.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 18/05/06 21/02/06 18/11/05 08/08/05 18/05/05 22/02/05 -
Price 1.20 1.33 1.20 1.44 1.66 1.82 1.78 -
P/RPS 5.48 6.94 5.99 7.49 9.11 10.50 8.71 -26.63%
P/EPS 30.15 43.04 29.56 32.00 37.05 42.62 41.30 -18.97%
EY 3.32 2.32 3.38 3.13 2.70 2.35 2.42 23.53%
DY 0.00 0.00 6.67 4.86 0.00 0.00 7.87 -
P/NAPS 1.07 1.17 1.08 1.35 1.54 1.70 1.73 -27.47%

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