[YB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.46%
YoY- -6.72%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 30,652 27,506 32,067 34,945 35,092 30,612 32,047 -2.93%
PBT 6,240 5,940 7,375 8,942 9,041 6,766 7,622 -12.51%
Tax -986 -1,592 -1,523 -2,219 -2,666 -1,830 -1,122 -8.27%
NP 5,254 4,348 5,852 6,723 6,375 4,936 6,500 -13.26%
-
NP to SH 5,254 4,348 5,852 6,723 6,375 4,936 6,500 -13.26%
-
Tax Rate 15.80% 26.80% 20.65% 24.82% 29.49% 27.05% 14.72% -
Total Cost 25,398 23,158 26,215 28,222 28,717 25,676 25,547 -0.39%
-
Net Worth 187,414 190,225 187,072 180,880 179,396 182,104 177,709 3.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 12,791 8,003 - - 12,807 -
Div Payout % - - 218.58% 119.05% - - 197.04% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 187,414 190,225 187,072 180,880 179,396 182,104 177,709 3.61%
NOSH 160,182 159,852 159,890 160,071 160,175 159,741 160,098 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.14% 15.81% 18.25% 19.24% 18.17% 16.12% 20.28% -
ROE 2.80% 2.29% 3.13% 3.72% 3.55% 2.71% 3.66% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.14 17.21 20.06 21.83 21.91 19.16 20.02 -2.96%
EPS 3.28 2.72 3.66 4.20 3.98 3.09 4.06 -13.29%
DPS 0.00 0.00 8.00 5.00 0.00 0.00 8.00 -
NAPS 1.17 1.19 1.17 1.13 1.12 1.14 1.11 3.58%
Adjusted Per Share Value based on latest NOSH - 160,071
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.52 9.44 11.00 11.99 12.04 10.50 11.00 -2.93%
EPS 1.80 1.49 2.01 2.31 2.19 1.69 2.23 -13.34%
DPS 0.00 0.00 4.39 2.75 0.00 0.00 4.39 -
NAPS 0.643 0.6527 0.6418 0.6206 0.6155 0.6248 0.6097 3.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.28 1.22 1.17 1.18 1.17 1.28 1.17 -
P/RPS 6.69 7.09 5.83 5.41 5.34 6.68 5.85 9.38%
P/EPS 39.02 44.85 31.97 28.10 29.40 41.42 28.82 22.45%
EY 2.56 2.23 3.13 3.56 3.40 2.41 3.47 -18.39%
DY 0.00 0.00 6.84 4.24 0.00 0.00 6.84 -
P/NAPS 1.09 1.03 1.00 1.04 1.04 1.12 1.05 2.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 23/05/07 16/02/07 16/11/06 21/08/06 18/05/06 21/02/06 -
Price 1.15 1.29 1.23 1.21 1.20 1.33 1.20 -
P/RPS 6.01 7.50 6.13 5.54 5.48 6.94 5.99 0.22%
P/EPS 35.06 47.43 33.61 28.81 30.15 43.04 29.56 12.08%
EY 2.85 2.11 2.98 3.47 3.32 2.32 3.38 -10.77%
DY 0.00 0.00 6.50 4.13 0.00 0.00 6.67 -
P/NAPS 0.98 1.08 1.05 1.07 1.07 1.17 1.08 -6.28%

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