[YB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -50.08%
YoY- -51.03%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 30,152 29,459 28,611 22,828 26,613 29,694 38,463 -14.94%
PBT 5,947 4,689 3,165 1,634 2,887 5,356 5,542 4.80%
Tax -1,180 -1,182 -821 -443 -501 -1,368 -1,164 0.91%
NP 4,767 3,507 2,344 1,191 2,386 3,988 4,378 5.82%
-
NP to SH 4,767 3,507 2,344 1,191 2,386 3,988 4,378 5.82%
-
Tax Rate 19.84% 25.21% 25.94% 27.11% 17.35% 25.54% 21.00% -
Total Cost 25,385 25,952 26,267 21,637 24,227 25,706 34,085 -17.79%
-
Net Worth 196,658 191,862 188,778 192,148 189,615 187,483 185,345 4.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,439 - - - 4,740 4,766 - -
Div Payout % 198.02% - - - 198.68% 119.52% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 196,658 191,862 188,778 192,148 189,615 187,483 185,345 4.01%
NOSH 157,326 157,264 157,315 158,800 158,013 158,884 159,781 -1.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.81% 11.90% 8.19% 5.22% 8.97% 13.43% 11.38% -
ROE 2.42% 1.83% 1.24% 0.62% 1.26% 2.13% 2.36% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.17 18.73 18.19 14.38 16.84 18.69 24.07 -14.04%
EPS 3.03 2.23 1.49 0.75 1.51 2.51 2.74 6.91%
DPS 6.00 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 1.25 1.22 1.20 1.21 1.20 1.18 1.16 5.09%
Adjusted Per Share Value based on latest NOSH - 158,800
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.32 10.09 9.79 7.81 9.11 10.17 13.17 -14.96%
EPS 1.63 1.20 0.80 0.41 0.82 1.37 1.50 5.68%
DPS 3.23 0.00 0.00 0.00 1.62 1.63 0.00 -
NAPS 0.6732 0.6568 0.6463 0.6578 0.6491 0.6418 0.6345 4.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.71 0.70 0.67 0.54 0.54 0.57 0.83 -
P/RPS 3.70 3.74 3.68 3.76 3.21 3.05 3.45 4.76%
P/EPS 23.43 31.39 44.97 72.00 35.76 22.71 30.29 -15.69%
EY 4.27 3.19 2.22 1.39 2.80 4.40 3.30 18.68%
DY 8.45 0.00 0.00 0.00 5.56 5.26 0.00 -
P/NAPS 0.57 0.57 0.56 0.45 0.45 0.48 0.72 -14.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 20/08/09 21/05/09 23/02/09 20/11/08 20/08/08 -
Price 0.74 0.70 0.70 0.69 0.55 0.52 0.61 -
P/RPS 3.86 3.74 3.85 4.80 3.27 2.78 2.53 32.42%
P/EPS 24.42 31.39 46.98 92.00 36.42 20.72 22.26 6.35%
EY 4.09 3.19 2.13 1.09 2.75 4.83 4.49 -6.01%
DY 8.11 0.00 0.00 0.00 5.45 5.77 0.00 -
P/NAPS 0.59 0.57 0.58 0.57 0.46 0.44 0.53 7.39%

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