[YB] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -41.38%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 40,194 39,862 43,784 39,350 43,288 36,615 41,508 -2.11%
PBT 3,846 4,952 5,956 2,688 5,215 4,070 5,010 -16.12%
Tax -1,043 -1,254 -1,481 -413 -1,334 -965 -1,247 -11.19%
NP 2,803 3,698 4,475 2,275 3,881 3,105 3,763 -17.78%
-
NP to SH 2,803 3,698 4,475 2,275 3,881 3,105 3,763 -17.78%
-
Tax Rate 27.12% 25.32% 24.87% 15.36% 25.58% 23.71% 24.89% -
Total Cost 37,391 36,164 39,309 37,075 39,407 33,510 37,745 -0.62%
-
Net Worth 207,039 204,027 201,375 198,095 197,154 192,510 195,118 4.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,185 - - - 4,657 - 6,194 -35.73%
Div Payout % 113.64% - - - 120.00% - 164.61% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 207,039 204,027 201,375 198,095 197,154 192,510 195,118 4.02%
NOSH 159,261 159,396 159,821 154,761 155,240 155,250 154,855 1.88%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.97% 9.28% 10.22% 5.78% 8.97% 8.48% 9.07% -
ROE 1.35% 1.81% 2.22% 1.15% 1.97% 1.61% 1.93% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.24 25.01 27.40 25.43 27.88 23.58 26.80 -3.90%
EPS 1.76 2.32 2.80 1.47 2.50 2.00 2.43 -19.30%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 4.00 -36.92%
NAPS 1.30 1.28 1.26 1.28 1.27 1.24 1.26 2.09%
Adjusted Per Share Value based on latest NOSH - 154,761
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.77 13.66 15.00 13.48 14.83 12.54 14.22 -2.11%
EPS 0.96 1.27 1.53 0.78 1.33 1.06 1.29 -17.83%
DPS 1.09 0.00 0.00 0.00 1.60 0.00 2.12 -35.74%
NAPS 0.7093 0.699 0.6899 0.6787 0.6755 0.6596 0.6685 4.01%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 1.27 1.17 1.15 0.97 0.94 0.87 -
P/RPS 4.04 5.08 4.27 4.52 3.48 3.99 3.25 15.56%
P/EPS 57.95 54.74 41.79 78.23 38.80 47.00 35.80 37.74%
EY 1.73 1.83 2.39 1.28 2.58 2.13 2.79 -27.22%
DY 1.96 0.00 0.00 0.00 3.09 0.00 4.60 -43.28%
P/NAPS 0.78 0.99 0.93 0.90 0.76 0.76 0.69 8.49%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 21/11/14 21/08/14 21/05/14 25/02/14 21/11/13 27/08/13 -
Price 1.12 1.11 1.20 1.29 1.09 0.98 0.865 -
P/RPS 4.44 4.44 4.38 5.07 3.91 4.16 3.23 23.55%
P/EPS 63.64 47.84 42.86 87.76 43.60 49.00 35.60 47.13%
EY 1.57 2.09 2.33 1.14 2.29 2.04 2.81 -32.09%
DY 1.79 0.00 0.00 0.00 2.75 0.00 4.62 -46.76%
P/NAPS 0.86 0.87 0.95 1.01 0.86 0.79 0.69 15.76%

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