[YB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 24.99%
YoY- 17.0%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 39,862 43,784 39,350 43,288 36,615 41,508 36,707 5.64%
PBT 4,952 5,956 2,688 5,215 4,070 5,010 2,475 58.71%
Tax -1,254 -1,481 -413 -1,334 -965 -1,247 -581 66.93%
NP 3,698 4,475 2,275 3,881 3,105 3,763 1,894 56.15%
-
NP to SH 3,698 4,475 2,275 3,881 3,105 3,763 1,894 56.15%
-
Tax Rate 25.32% 24.87% 15.36% 25.58% 23.71% 24.89% 23.47% -
Total Cost 36,164 39,309 37,075 39,407 33,510 37,745 34,813 2.56%
-
Net Worth 204,027 201,375 198,095 197,154 192,510 195,118 197,162 2.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 4,657 - 6,194 - -
Div Payout % - - - 120.00% - 164.61% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 204,027 201,375 198,095 197,154 192,510 195,118 197,162 2.30%
NOSH 159,396 159,821 154,761 155,240 155,250 154,855 155,245 1.77%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.28% 10.22% 5.78% 8.97% 8.48% 9.07% 5.16% -
ROE 1.81% 2.22% 1.15% 1.97% 1.61% 1.93% 0.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.01 27.40 25.43 27.88 23.58 26.80 23.64 3.82%
EPS 2.32 2.80 1.47 2.50 2.00 2.43 1.22 53.43%
DPS 0.00 0.00 0.00 3.00 0.00 4.00 0.00 -
NAPS 1.28 1.26 1.28 1.27 1.24 1.26 1.27 0.52%
Adjusted Per Share Value based on latest NOSH - 155,240
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.66 15.00 13.48 14.83 12.54 14.22 12.58 5.63%
EPS 1.27 1.53 0.78 1.33 1.06 1.29 0.65 56.22%
DPS 0.00 0.00 0.00 1.60 0.00 2.12 0.00 -
NAPS 0.699 0.6899 0.6787 0.6755 0.6596 0.6685 0.6755 2.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.27 1.17 1.15 0.97 0.94 0.87 0.835 -
P/RPS 5.08 4.27 4.52 3.48 3.99 3.25 3.53 27.43%
P/EPS 54.74 41.79 78.23 38.80 47.00 35.80 68.44 -13.82%
EY 1.83 2.39 1.28 2.58 2.13 2.79 1.46 16.23%
DY 0.00 0.00 0.00 3.09 0.00 4.60 0.00 -
P/NAPS 0.99 0.93 0.90 0.76 0.76 0.69 0.66 31.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 21/05/14 25/02/14 21/11/13 27/08/13 21/05/13 -
Price 1.11 1.20 1.29 1.09 0.98 0.865 0.93 -
P/RPS 4.44 4.38 5.07 3.91 4.16 3.23 3.93 8.46%
P/EPS 47.84 42.86 87.76 43.60 49.00 35.60 76.23 -26.67%
EY 2.09 2.33 1.14 2.29 2.04 2.81 1.31 36.49%
DY 0.00 0.00 0.00 2.75 0.00 4.62 0.00 -
P/NAPS 0.87 0.95 1.01 0.86 0.79 0.69 0.73 12.39%

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