[YB] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.07%
YoY- 24.63%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 131,739 133,934 131,026 125,206 119,317 115,772 114,483 9.80%
PBT 40,178 39,907 38,569 35,862 33,717 31,884 29,373 23.19%
Tax -10,497 -10,945 -9,196 -7,142 -6,640 -6,270 -5,581 52.31%
NP 29,681 28,962 29,373 28,720 27,077 25,614 23,792 15.87%
-
NP to SH 29,681 28,962 29,373 28,720 27,077 25,614 23,792 15.87%
-
Tax Rate 26.13% 27.43% 23.84% 19.92% 19.69% 19.67% 19.00% -
Total Cost 102,058 104,972 101,653 96,486 92,240 90,158 90,691 8.18%
-
Net Worth 171,250 164,656 168,158 166,333 163,280 156,907 159,898 4.67%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 33,591 33,591 27,221 21,607 21,607 21,607 5,596 229.93%
Div Payout % 113.17% 115.98% 92.68% 75.23% 79.80% 84.36% 23.52% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 171,250 164,656 168,158 166,333 163,280 156,907 159,898 4.67%
NOSH 160,046 159,860 160,150 159,935 160,078 160,109 159,898 0.06%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 22.53% 21.62% 22.42% 22.94% 22.69% 22.12% 20.78% -
ROE 17.33% 17.59% 17.47% 17.27% 16.58% 16.32% 14.88% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 82.31 83.78 81.81 78.29 74.54 72.31 71.60 9.72%
EPS 18.55 18.12 18.34 17.96 16.91 16.00 14.88 15.81%
DPS 21.00 21.00 17.00 13.50 13.50 13.50 3.50 229.83%
NAPS 1.07 1.03 1.05 1.04 1.02 0.98 1.00 4.60%
Adjusted Per Share Value based on latest NOSH - 159,935
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 45.21 45.96 44.97 42.97 40.95 39.73 39.29 9.79%
EPS 10.19 9.94 10.08 9.86 9.29 8.79 8.16 15.94%
DPS 11.53 11.53 9.34 7.42 7.42 7.42 1.92 230.02%
NAPS 0.5877 0.5651 0.5771 0.5708 0.5603 0.5385 0.5487 4.67%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.70 1.82 1.62 1.64 1.86 1.31 1.08 -
P/RPS 2.07 2.17 1.98 2.09 2.50 1.81 1.51 23.38%
P/EPS 9.17 10.05 8.83 9.13 11.00 8.19 7.26 16.83%
EY 10.91 9.95 11.32 10.95 9.09 12.21 13.78 -14.40%
DY 12.35 11.54 10.49 8.23 7.26 10.31 3.24 143.81%
P/NAPS 1.59 1.77 1.54 1.58 1.82 1.34 1.08 29.38%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 22/02/05 04/11/04 18/08/04 18/05/04 26/02/04 14/11/03 -
Price 1.82 1.78 1.67 1.55 1.48 1.67 1.30 -
P/RPS 2.21 2.12 2.04 1.98 1.99 2.31 1.82 13.80%
P/EPS 9.81 9.83 9.11 8.63 8.75 10.44 8.74 7.99%
EY 10.19 10.18 10.98 11.59 11.43 9.58 11.45 -7.47%
DY 11.54 11.80 10.18 8.71 9.12 8.08 2.69 163.78%
P/NAPS 1.70 1.73 1.59 1.49 1.45 1.70 1.30 19.56%

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