[YB] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -22.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 30,289 29,320 26,402 28,472 28,307 32,883 24,455 15.31%
PBT 9,024 8,152 6,452 5,745 8,683 10,443 7,169 16.56%
Tax -1,173 -2,342 -1,800 -266 -1,579 -2,289 -1,106 3.99%
NP 7,851 5,810 4,652 5,479 7,104 8,154 6,063 18.78%
-
NP to SH 7,851 5,810 4,652 5,479 7,104 8,154 6,063 18.78%
-
Tax Rate 13.00% 28.73% 27.90% 4.63% 18.18% 21.92% 15.43% -
Total Cost 22,438 23,510 21,750 22,993 21,203 24,729 18,392 14.16%
-
Net Worth 159,898 158,454 156,665 153,796 147,199 143,894 111,472 27.16%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,596 - - - 3,999 - - -
Div Payout % 71.28% - - - 56.31% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 159,898 158,454 156,665 153,796 147,199 143,894 111,472 27.16%
NOSH 159,898 160,055 159,862 160,204 159,999 159,882 135,941 11.41%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 25.92% 19.82% 17.62% 19.24% 25.10% 24.80% 24.79% -
ROE 4.91% 3.67% 2.97% 3.56% 4.83% 5.67% 5.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.94 18.32 16.52 17.77 17.69 20.57 17.99 3.48%
EPS 4.91 3.63 2.91 3.42 4.44 5.10 4.46 6.61%
DPS 3.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.00 0.99 0.98 0.96 0.92 0.90 0.82 14.13%
Adjusted Per Share Value based on latest NOSH - 160,204
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.37 10.04 9.04 9.75 9.69 11.26 8.37 15.33%
EPS 2.69 1.99 1.59 1.88 2.43 2.79 2.08 18.68%
DPS 1.92 0.00 0.00 0.00 1.37 0.00 0.00 -
NAPS 0.5474 0.5425 0.5363 0.5265 0.5039 0.4926 0.3816 27.16%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.08 1.03 0.92 1.01 1.03 1.13 0.00 -
P/RPS 5.70 5.62 5.57 5.68 5.82 5.49 0.00 -
P/EPS 22.00 28.37 31.62 29.53 23.20 22.16 0.00 -
EY 4.55 3.52 3.16 3.39 4.31 4.51 0.00 -
DY 3.24 0.00 0.00 0.00 2.43 0.00 0.00 -
P/NAPS 1.08 1.04 0.94 1.05 1.12 1.26 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 15/08/03 21/05/03 27/02/03 15/11/02 23/08/02 15/05/02 -
Price 1.30 1.08 0.95 1.00 1.05 1.07 1.30 -
P/RPS 6.86 5.90 5.75 5.63 5.93 5.20 7.23 -3.43%
P/EPS 26.48 29.75 32.65 29.24 23.65 20.98 29.15 -6.19%
EY 3.78 3.36 3.06 3.42 4.23 4.77 3.43 6.68%
DY 2.69 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 1.30 1.09 0.97 1.04 1.14 1.19 1.59 -12.55%

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