[YB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.52%
YoY- -15.5%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 117,325 109,514 112,652 118,824 125,170 129,610 132,716 -7.89%
PBT 17,616 18,314 21,203 25,378 28,497 31,298 32,124 -33.02%
Tax -2,762 -2,584 -3,557 -4,646 -6,320 -8,000 -8,238 -51.77%
NP 14,854 15,730 17,646 20,732 22,177 23,298 23,886 -27.16%
-
NP to SH 14,854 15,730 17,646 20,732 22,177 23,298 23,886 -27.16%
-
Tax Rate 15.68% 14.11% 16.78% 18.31% 22.18% 25.56% 25.64% -
Total Cost 102,471 93,784 95,006 98,092 102,993 106,312 108,830 -3.93%
-
Net Worth 185,345 192,000 188,663 185,529 187,414 190,225 187,072 -0.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,395 6,395 6,395 12,791 20,794 20,794 20,794 -54.47%
Div Payout % 43.05% 40.66% 36.24% 61.70% 93.77% 89.26% 87.06% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 185,345 192,000 188,663 185,529 187,414 190,225 187,072 -0.61%
NOSH 159,781 160,000 159,884 159,939 160,182 159,852 159,890 -0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.66% 14.36% 15.66% 17.45% 17.72% 17.98% 18.00% -
ROE 8.01% 8.19% 9.35% 11.17% 11.83% 12.25% 12.77% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 73.43 68.45 70.46 74.29 78.14 81.08 83.00 -7.84%
EPS 9.30 9.83 11.04 12.96 13.84 14.57 14.94 -27.11%
DPS 4.00 4.00 4.00 8.00 13.00 13.00 13.00 -54.45%
NAPS 1.16 1.20 1.18 1.16 1.17 1.19 1.17 -0.57%
Adjusted Per Share Value based on latest NOSH - 159,939
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.20 37.52 38.60 40.71 42.88 44.41 45.47 -7.89%
EPS 5.09 5.39 6.05 7.10 7.60 7.98 8.18 -27.13%
DPS 2.19 2.19 2.19 4.38 7.12 7.12 7.12 -54.46%
NAPS 0.635 0.6578 0.6464 0.6356 0.6421 0.6517 0.6409 -0.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.83 1.00 1.05 1.20 1.28 1.22 1.17 -
P/RPS 1.13 1.46 1.49 1.62 1.64 1.50 1.41 -13.73%
P/EPS 8.93 10.17 9.51 9.26 9.25 8.37 7.83 9.16%
EY 11.20 9.83 10.51 10.80 10.82 11.95 12.77 -8.38%
DY 4.82 4.00 3.81 6.67 10.16 10.66 11.11 -42.72%
P/NAPS 0.72 0.83 0.89 1.03 1.09 1.03 1.00 -19.68%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 27/02/08 19/11/07 20/08/07 23/05/07 16/02/07 -
Price 0.61 0.94 1.04 1.14 1.15 1.29 1.23 -
P/RPS 0.83 1.37 1.48 1.53 1.47 1.59 1.48 -32.01%
P/EPS 6.56 9.56 9.42 8.79 8.31 8.85 8.23 -14.04%
EY 15.24 10.46 10.61 11.37 12.04 11.30 12.15 16.32%
DY 6.56 4.26 3.85 7.02 11.30 10.08 10.57 -27.26%
P/NAPS 0.53 0.78 0.88 0.98 0.98 1.08 1.05 -36.63%

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