[YB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -23.65%
YoY- -39.77%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 35,126 31,628 36,404 28,205 30,929 32,155 37,996 -5.07%
PBT 4,425 2,277 5,342 2,252 1,852 2,182 5,579 -14.25%
Tax -1,108 -604 -1,311 -600 296 -631 -1,403 -14.50%
NP 3,317 1,673 4,031 1,652 2,148 1,551 4,176 -14.17%
-
NP to SH 3,317 1,673 4,335 1,640 2,148 1,551 4,176 -14.17%
-
Tax Rate 25.04% 26.53% 24.54% 26.64% -15.98% 28.92% 25.15% -
Total Cost 31,809 29,955 32,373 26,553 28,781 30,604 33,820 -3.98%
-
Net Worth 196,216 193,880 210,891 196,490 187,590 194,266 199,380 -1.05%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,229 - 5,021 - 6,002 - 4,709 20.39%
Div Payout % 187.79% - 115.83% - 279.46% - 112.78% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 196,216 193,880 210,891 196,490 187,590 194,266 199,380 -1.05%
NOSH 155,727 156,355 167,374 154,716 150,072 156,666 156,992 -0.53%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.44% 5.29% 11.07% 5.86% 6.94% 4.82% 10.99% -
ROE 1.69% 0.86% 2.06% 0.83% 1.15% 0.80% 2.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.56 20.23 21.75 18.23 20.61 20.52 24.20 -4.55%
EPS 2.13 1.07 2.59 1.06 1.38 0.99 2.66 -13.71%
DPS 4.00 0.00 3.00 0.00 4.00 0.00 3.00 21.03%
NAPS 1.26 1.24 1.26 1.27 1.25 1.24 1.27 -0.52%
Adjusted Per Share Value based on latest NOSH - 154,716
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.05 10.85 12.49 9.68 10.61 11.04 13.04 -5.10%
EPS 1.14 0.57 1.49 0.56 0.74 0.53 1.43 -13.96%
DPS 2.14 0.00 1.72 0.00 2.06 0.00 1.62 20.29%
NAPS 0.6734 0.6654 0.7237 0.6743 0.6438 0.6667 0.6842 -1.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.88 0.83 0.90 0.83 0.85 0.86 -
P/RPS 3.77 4.35 3.82 4.94 4.03 4.14 3.55 4.07%
P/EPS 39.91 82.24 32.05 84.91 57.99 85.86 32.33 15.00%
EY 2.51 1.22 3.12 1.18 1.72 1.16 3.09 -12.88%
DY 4.71 0.00 3.61 0.00 4.82 0.00 3.49 22.01%
P/NAPS 0.67 0.71 0.66 0.71 0.66 0.69 0.68 -0.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 28/08/12 21/05/12 27/02/12 18/11/11 18/08/11 -
Price 0.835 0.83 0.83 0.88 0.93 0.84 0.88 -
P/RPS 3.70 4.10 3.82 4.83 4.51 4.09 3.64 1.09%
P/EPS 39.20 77.57 32.05 83.02 64.98 84.85 33.08 11.92%
EY 2.55 1.29 3.12 1.20 1.54 1.18 3.02 -10.61%
DY 4.79 0.00 3.61 0.00 4.30 0.00 3.41 25.29%
P/NAPS 0.66 0.67 0.66 0.69 0.74 0.68 0.69 -2.90%

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