[YB] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -7.01%
YoY- 33.25%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 36,109 35,209 29,947 29,761 30,289 29,320 26,402 23.14%
PBT 11,731 10,297 8,285 8,256 9,024 8,152 6,452 48.80%
Tax -3,227 -2,844 -2,170 -955 -1,173 -2,342 -1,800 47.41%
NP 8,504 7,453 6,115 7,301 7,851 5,810 4,652 49.34%
-
NP to SH 8,504 7,453 6,115 7,301 7,851 5,810 4,652 49.34%
-
Tax Rate 27.51% 27.62% 26.19% 11.57% 13.00% 28.73% 27.90% -
Total Cost 27,605 27,756 23,832 22,460 22,438 23,510 21,750 17.17%
-
Net Worth 168,158 166,333 163,280 156,907 159,898 158,454 156,665 4.81%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 11,210 - - 16,010 5,596 - - -
Div Payout % 131.83% - - 219.30% 71.28% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 168,158 166,333 163,280 156,907 159,898 158,454 156,665 4.81%
NOSH 160,150 159,935 160,078 160,109 159,898 160,055 159,862 0.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.55% 21.17% 20.42% 24.53% 25.92% 19.82% 17.62% -
ROE 5.06% 4.48% 3.75% 4.65% 4.91% 3.67% 2.97% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.55 22.01 18.71 18.59 18.94 18.32 16.52 22.98%
EPS 5.31 4.66 3.82 4.56 4.91 3.63 2.91 49.16%
DPS 7.00 0.00 0.00 10.00 3.50 0.00 0.00 -
NAPS 1.05 1.04 1.02 0.98 1.00 0.99 0.98 4.69%
Adjusted Per Share Value based on latest NOSH - 160,109
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.36 12.05 10.25 10.19 10.37 10.04 9.04 23.11%
EPS 2.91 2.55 2.09 2.50 2.69 1.99 1.59 49.45%
DPS 3.84 0.00 0.00 5.48 1.92 0.00 0.00 -
NAPS 0.5757 0.5694 0.559 0.5372 0.5474 0.5425 0.5363 4.82%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.62 1.64 1.86 1.31 1.08 1.03 0.92 -
P/RPS 7.19 7.45 9.94 7.05 5.70 5.62 5.57 18.49%
P/EPS 30.51 35.19 48.69 28.73 22.00 28.37 31.62 -2.34%
EY 3.28 2.84 2.05 3.48 4.55 3.52 3.16 2.50%
DY 4.32 0.00 0.00 7.63 3.24 0.00 0.00 -
P/NAPS 1.54 1.58 1.82 1.34 1.08 1.04 0.94 38.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 04/11/04 18/08/04 18/05/04 26/02/04 14/11/03 15/08/03 21/05/03 -
Price 1.67 1.55 1.48 1.67 1.30 1.08 0.95 -
P/RPS 7.41 7.04 7.91 8.98 6.86 5.90 5.75 18.36%
P/EPS 31.45 33.26 38.74 36.62 26.48 29.75 32.65 -2.45%
EY 3.18 3.01 2.58 2.73 3.78 3.36 3.06 2.59%
DY 4.19 0.00 0.00 5.99 2.69 0.00 0.00 -
P/NAPS 1.59 1.49 1.45 1.70 1.30 1.09 0.97 38.89%

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