[YB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 24.91%
YoY- 53.34%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 134,864 131,845 128,126 124,504 116,865 111,050 107,511 16.32%
PBT 20,215 18,569 20,681 19,769 15,856 15,435 12,375 38.74%
Tax -3,718 -3,249 -4,429 -4,575 -3,692 -3,626 -2,947 16.77%
NP 16,497 15,320 16,252 15,194 12,164 11,809 9,428 45.25%
-
NP to SH 16,770 15,546 16,252 15,194 12,164 11,809 9,428 46.85%
-
Tax Rate 18.39% 17.50% 21.42% 23.14% 23.28% 23.49% 23.81% -
Total Cost 118,367 116,525 111,874 109,310 104,701 99,241 98,083 13.36%
-
Net Worth 201,470 198,036 193,618 193,275 198,771 196,658 191,862 3.31%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,286 6,286 14,153 14,153 9,439 9,439 4,740 20.72%
Div Payout % 37.49% 40.44% 87.09% 93.15% 77.60% 79.94% 50.28% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 201,470 198,036 193,618 193,275 198,771 196,658 191,862 3.31%
NOSH 157,398 157,172 157,413 157,134 157,755 157,326 157,264 0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.23% 11.62% 12.68% 12.20% 10.41% 10.63% 8.77% -
ROE 8.32% 7.85% 8.39% 7.86% 6.12% 6.00% 4.91% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 85.68 83.89 81.39 79.23 74.08 70.59 68.36 16.26%
EPS 10.65 9.89 10.32 9.67 7.71 7.51 5.99 46.81%
DPS 4.00 4.00 9.00 9.00 6.00 6.00 3.00 21.16%
NAPS 1.28 1.26 1.23 1.23 1.26 1.25 1.22 3.25%
Adjusted Per Share Value based on latest NOSH - 157,134
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.27 45.24 43.96 42.72 40.10 38.10 36.89 16.31%
EPS 5.75 5.33 5.58 5.21 4.17 4.05 3.23 46.93%
DPS 2.16 2.16 4.86 4.86 3.24 3.24 1.63 20.66%
NAPS 0.6912 0.6795 0.6643 0.6631 0.682 0.6747 0.6583 3.30%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.90 0.81 0.80 0.72 0.79 0.71 0.70 -
P/RPS 1.05 0.97 0.98 0.91 1.07 1.01 1.02 1.95%
P/EPS 8.45 8.19 7.75 7.45 10.25 9.46 11.68 -19.42%
EY 11.84 12.21 12.91 13.43 9.76 10.57 8.56 24.16%
DY 4.44 4.94 11.25 12.50 7.59 8.45 4.29 2.31%
P/NAPS 0.70 0.64 0.65 0.59 0.63 0.57 0.57 14.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 25/02/11 23/11/10 19/08/10 19/05/10 23/02/10 19/11/09 -
Price 0.90 0.85 0.81 0.75 0.85 0.74 0.70 -
P/RPS 1.05 1.01 1.00 0.95 1.15 1.05 1.02 1.95%
P/EPS 8.45 8.59 7.85 7.76 11.02 9.86 11.68 -19.42%
EY 11.84 11.64 12.75 12.89 9.07 10.14 8.56 24.16%
DY 4.44 4.71 11.11 12.00 7.06 8.11 4.29 2.31%
P/NAPS 0.70 0.67 0.66 0.61 0.67 0.59 0.57 14.69%

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