[YB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -67.57%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 33,871 33,081 36,250 28,643 30,152 29,459 28,611 11.87%
PBT 3,835 5,601 7,078 2,055 5,947 4,689 3,165 13.61%
Tax 0 -1,036 -1,704 -509 -1,180 -1,182 -821 -
NP 3,835 4,565 5,374 1,546 4,767 3,507 2,344 38.72%
-
NP to SH 4,061 4,565 5,374 1,546 4,767 3,507 2,344 44.10%
-
Tax Rate 0.00% 18.50% 24.07% 24.77% 19.84% 25.21% 25.94% -
Total Cost 30,036 28,516 30,876 27,097 25,385 25,952 26,267 9.32%
-
Net Worth 198,036 193,618 193,275 198,771 196,658 191,862 188,778 3.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,286 - 4,714 - 9,439 - - -
Div Payout % 154.81% - 87.72% - 198.02% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 198,036 193,618 193,275 198,771 196,658 191,862 188,778 3.23%
NOSH 157,172 157,413 157,134 157,755 157,326 157,264 157,315 -0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.32% 13.80% 14.82% 5.40% 15.81% 11.90% 8.19% -
ROE 2.05% 2.36% 2.78% 0.78% 2.42% 1.83% 1.24% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.55 21.02 23.07 18.16 19.17 18.73 18.19 11.92%
EPS 2.44 2.90 3.42 0.98 3.03 2.23 1.49 38.80%
DPS 4.00 0.00 3.00 0.00 6.00 0.00 0.00 -
NAPS 1.26 1.23 1.23 1.26 1.25 1.22 1.20 3.29%
Adjusted Per Share Value based on latest NOSH - 157,755
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.62 11.35 12.44 9.83 10.35 10.11 9.82 11.83%
EPS 1.39 1.57 1.84 0.53 1.64 1.20 0.80 44.38%
DPS 2.16 0.00 1.62 0.00 3.24 0.00 0.00 -
NAPS 0.6796 0.6645 0.6633 0.6821 0.6749 0.6584 0.6479 3.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.81 0.80 0.72 0.79 0.71 0.70 0.67 -
P/RPS 3.76 3.81 3.12 4.35 3.70 3.74 3.68 1.44%
P/EPS 31.35 27.59 21.05 80.61 23.43 31.39 44.97 -21.32%
EY 3.19 3.63 4.75 1.24 4.27 3.19 2.22 27.25%
DY 4.94 0.00 4.17 0.00 8.45 0.00 0.00 -
P/NAPS 0.64 0.65 0.59 0.63 0.57 0.57 0.56 9.28%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 19/08/10 19/05/10 23/02/10 19/11/09 20/08/09 -
Price 0.85 0.81 0.75 0.85 0.74 0.70 0.70 -
P/RPS 3.94 3.85 3.25 4.68 3.86 3.74 3.85 1.54%
P/EPS 32.90 27.93 21.93 86.73 24.42 31.39 46.98 -21.08%
EY 3.04 3.58 4.56 1.15 4.09 3.19 2.13 26.68%
DY 4.71 0.00 4.00 0.00 8.11 0.00 0.00 -
P/NAPS 0.67 0.66 0.61 0.67 0.59 0.57 0.58 10.06%

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