[YB] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 98.27%
YoY- 54.42%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 36,615 41,508 36,707 35,126 31,628 36,404 28,205 18.98%
PBT 4,070 5,010 2,475 4,425 2,277 5,342 2,252 48.31%
Tax -965 -1,247 -581 -1,108 -604 -1,311 -600 37.23%
NP 3,105 3,763 1,894 3,317 1,673 4,031 1,652 52.24%
-
NP to SH 3,105 3,763 1,894 3,317 1,673 4,335 1,640 52.98%
-
Tax Rate 23.71% 24.89% 23.47% 25.04% 26.53% 24.54% 26.64% -
Total Cost 33,510 37,745 34,813 31,809 29,955 32,373 26,553 16.76%
-
Net Worth 192,510 195,118 197,162 196,216 193,880 210,891 196,490 -1.35%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 6,194 - 6,229 - 5,021 - -
Div Payout % - 164.61% - 187.79% - 115.83% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 192,510 195,118 197,162 196,216 193,880 210,891 196,490 -1.35%
NOSH 155,250 154,855 155,245 155,727 156,355 167,374 154,716 0.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.48% 9.07% 5.16% 9.44% 5.29% 11.07% 5.86% -
ROE 1.61% 1.93% 0.96% 1.69% 0.86% 2.06% 0.83% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.58 26.80 23.64 22.56 20.23 21.75 18.23 18.69%
EPS 2.00 2.43 1.22 2.13 1.07 2.59 1.06 52.63%
DPS 0.00 4.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 1.24 1.26 1.27 1.26 1.24 1.26 1.27 -1.57%
Adjusted Per Share Value based on latest NOSH - 155,727
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.54 14.22 12.58 12.03 10.84 12.47 9.66 18.98%
EPS 1.06 1.29 0.65 1.14 0.57 1.49 0.56 52.95%
DPS 0.00 2.12 0.00 2.13 0.00 1.72 0.00 -
NAPS 0.6596 0.6685 0.6755 0.6723 0.6642 0.7225 0.6732 -1.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.94 0.87 0.835 0.85 0.88 0.83 0.90 -
P/RPS 3.99 3.25 3.53 3.77 4.35 3.82 4.94 -13.25%
P/EPS 47.00 35.80 68.44 39.91 82.24 32.05 84.91 -32.56%
EY 2.13 2.79 1.46 2.51 1.22 3.12 1.18 48.19%
DY 0.00 4.60 0.00 4.71 0.00 3.61 0.00 -
P/NAPS 0.76 0.69 0.66 0.67 0.71 0.66 0.71 4.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 27/08/13 21/05/13 26/02/13 21/11/12 28/08/12 21/05/12 -
Price 0.98 0.865 0.93 0.835 0.83 0.83 0.88 -
P/RPS 4.16 3.23 3.93 3.70 4.10 3.82 4.83 -9.46%
P/EPS 49.00 35.60 76.23 39.20 77.57 32.05 83.02 -29.61%
EY 2.04 2.81 1.31 2.55 1.29 3.12 1.20 42.39%
DY 0.00 4.62 0.00 4.79 0.00 3.61 0.00 -
P/NAPS 0.79 0.69 0.73 0.66 0.67 0.66 0.69 9.43%

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