[YB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -32.95%
YoY- 76.13%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 30,929 32,155 37,996 31,662 33,871 33,081 36,250 -10.01%
PBT 1,852 2,182 5,579 3,701 3,835 5,601 7,078 -58.99%
Tax 296 -631 -1,403 -978 0 -1,036 -1,704 -
NP 2,148 1,551 4,176 2,723 3,835 4,565 5,374 -45.64%
-
NP to SH 2,148 1,551 4,176 2,723 4,061 4,565 5,374 -45.64%
-
Tax Rate -15.98% 28.92% 25.15% 26.43% 0.00% 18.50% 24.07% -
Total Cost 28,781 30,604 33,820 28,939 30,036 28,516 30,876 -4.56%
-
Net Worth 187,590 194,266 199,380 201,470 198,036 193,618 193,275 -1.96%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,002 - 4,709 - 6,286 - 4,714 17.42%
Div Payout % 279.46% - 112.78% - 154.81% - 87.72% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 187,590 194,266 199,380 201,470 198,036 193,618 193,275 -1.96%
NOSH 150,072 156,666 156,992 157,398 157,172 157,413 157,134 -3.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.94% 4.82% 10.99% 8.60% 11.32% 13.80% 14.82% -
ROE 1.15% 0.80% 2.09% 1.35% 2.05% 2.36% 2.78% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.61 20.52 24.20 20.12 21.55 21.02 23.07 -7.22%
EPS 1.38 0.99 2.66 1.73 2.44 2.90 3.42 -45.30%
DPS 4.00 0.00 3.00 0.00 4.00 0.00 3.00 21.07%
NAPS 1.25 1.24 1.27 1.28 1.26 1.23 1.23 1.07%
Adjusted Per Share Value based on latest NOSH - 157,398
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.61 11.04 13.04 10.87 11.62 11.35 12.44 -10.03%
EPS 0.74 0.53 1.43 0.93 1.39 1.57 1.84 -45.42%
DPS 2.06 0.00 1.62 0.00 2.16 0.00 1.62 17.32%
NAPS 0.6438 0.6667 0.6842 0.6914 0.6796 0.6645 0.6633 -1.96%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.83 0.85 0.86 0.90 0.81 0.80 0.72 -
P/RPS 4.03 4.14 3.55 4.47 3.76 3.81 3.12 18.54%
P/EPS 57.99 85.86 32.33 52.02 31.35 27.59 21.05 96.15%
EY 1.72 1.16 3.09 1.92 3.19 3.63 4.75 -49.10%
DY 4.82 0.00 3.49 0.00 4.94 0.00 4.17 10.10%
P/NAPS 0.66 0.69 0.68 0.70 0.64 0.65 0.59 7.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 18/11/11 18/08/11 18/05/11 25/02/11 23/11/10 19/08/10 -
Price 0.93 0.84 0.88 0.90 0.85 0.81 0.75 -
P/RPS 4.51 4.09 3.64 4.47 3.94 3.85 3.25 24.33%
P/EPS 64.98 84.85 33.08 52.02 32.90 27.93 21.93 105.88%
EY 1.54 1.18 3.02 1.92 3.04 3.58 4.56 -51.40%
DY 4.30 0.00 3.41 0.00 4.71 0.00 4.00 4.92%
P/NAPS 0.74 0.68 0.69 0.70 0.67 0.66 0.61 13.70%

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