[YB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

20-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -8.68%

YoY- -34.57%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	107,746	117,598	119,138	118,420	117,325	109,514	112,652	-2.92%
YoY %	-8.38%	-1.29%	0.61%	0.93%	7.13%	-2.79%	-	-
Horiz. %	95.64%	104.39%	105.76%	105.12%	104.15%	97.21%	100.00%	-
PBT	13,042	15,419	16,836	17,149	17,616	18,314	21,203	-27.69%
YoY %	-15.42%	-8.42%	-1.83%	-2.65%	-3.81%	-13.63%	-	-
Horiz. %	61.51%	72.72%	79.40%	80.88%	83.08%	86.37%	100.00%	-
Tax	-3,133	-3,476	-3,652	-3,585	-2,762	-2,584	-3,557	-8.12%
YoY %	9.87%	4.82%	-1.87%	-29.80%	-6.89%	27.35%	-	-
Horiz. %	88.08%	97.72%	102.67%	100.79%	77.65%	72.65%	100.00%	-
NP	9,909	11,943	13,184	13,564	14,854	15,730	17,646	-31.95%
YoY %	-17.03%	-9.41%	-2.80%	-8.68%	-5.57%	-10.86%	-	-
Horiz. %	56.15%	67.68%	74.71%	76.87%	84.18%	89.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,909	11,943	13,184	13,564	14,854	15,730	17,646	-31.95%
YoY %	-17.03%	-9.41%	-2.80%	-8.68%	-5.57%	-10.86%	-	-
Horiz. %	56.15%	67.68%	74.71%	76.87%	84.18%	89.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.02%	22.54%	21.69%	20.91%	15.68%	14.11%	16.78%	-
YoY %	6.57%	3.92%	3.73%	33.35%	11.13%	-15.91%	-	-
Horiz. %	143.15%	134.33%	129.26%	124.61%	93.44%	84.09%	100.00%	-
Total Cost	97,837	105,655	105,954	104,856	102,471	93,784	95,006	1.97%
YoY %	-7.40%	-0.28%	1.05%	2.33%	9.26%	-1.29%	-	-
Horiz. %	102.98%	111.21%	111.52%	110.37%	107.86%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,778	192,148	189,615	187,483	185,345	192,000	188,663	0.04%
YoY %	-1.75%	1.34%	1.14%	1.15%	-3.47%	1.77%	-	-
Horiz. %	100.06%	101.85%	100.50%	99.37%	98.24%	101.77%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	9,506	9,506	9,506	11,161	6,395	6,395	6,395	30.27%
YoY %	0.00%	0.00%	-14.83%	74.53%	0.00%	0.00%	-	-
Horiz. %	148.65%	148.65%	148.65%	174.53%	100.00%	100.00%	100.00%	-
Div Payout %	95.94%	79.60%	72.11%	82.29%	43.05%	40.66%	36.24%	-
YoY %	20.53%	10.39%	-12.37%	91.15%	5.88%	12.20%	-	-
Horiz. %	264.74%	219.65%	198.98%	227.07%	118.79%	112.20%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	188,778	192,148	189,615	187,483	185,345	192,000	188,663	0.04%
YoY %	-1.75%	1.34%	1.14%	1.15%	-3.47%	1.77%	-	-
Horiz. %	100.06%	101.85%	100.50%	99.37%	98.24%	101.77%	100.00%	-
NOSH	157,315	158,800	158,013	158,884	159,781	160,000	159,884	-1.07%
YoY %	-0.94%	0.50%	-0.55%	-0.56%	-0.14%	0.07%	-	-
Horiz. %	98.39%	99.32%	98.83%	99.37%	99.94%	100.07%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	9.20%	10.16%	11.07%	11.45%	12.66%	14.36%	15.66%	-
YoY %	-9.45%	-8.22%	-3.32%	-9.56%	-11.84%	-8.30%	-	-
Horiz. %	58.75%	64.88%	70.69%	73.12%	80.84%	91.70%	100.00%	-
ROE	5.25%	6.22%	6.95%	7.23%	8.01%	8.19%	9.35%	-
YoY %	-15.59%	-10.50%	-3.87%	-9.74%	-2.20%	-12.41%	-	-
Horiz. %	56.15%	66.52%	74.33%	77.33%	85.67%	87.59%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	68.49	74.05	75.40	74.53	73.43	68.45	70.46	-1.87%
YoY %	-7.51%	-1.79%	1.17%	1.50%	7.28%	-2.85%	-	-
Horiz. %	97.20%	105.10%	107.01%	105.78%	104.22%	97.15%	100.00%	-
EPS	6.30	7.52	8.34	8.54	9.30	9.83	11.04	-31.22%
YoY %	-16.22%	-9.83%	-2.34%	-8.17%	-5.39%	-10.96%	-	-
Horiz. %	57.07%	68.12%	75.54%	77.36%	84.24%	89.04%	100.00%	-
DPS	6.00	6.00	6.00	7.00	4.00	4.00	4.00	31.06%
YoY %	0.00%	0.00%	-14.29%	75.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	175.00%	100.00%	100.00%	100.00%	-
NAPS	1.20	1.21	1.20	1.18	1.16	1.20	1.18	1.12%
YoY %	-0.83%	0.83%	1.69%	1.72%	-3.33%	1.69%	-	-
Horiz. %	101.69%	102.54%	101.69%	100.00%	98.31%	101.69%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 158,884
RPS	36.91	40.29	40.82	40.57	40.20	37.52	38.60	-2.94%
YoY %	-8.39%	-1.30%	0.62%	0.92%	7.14%	-2.80%	-	-
Horiz. %	95.62%	104.38%	105.75%	105.10%	104.15%	97.20%	100.00%	-
EPS	3.39	4.09	4.52	4.65	5.09	5.39	6.05	-32.05%
YoY %	-17.11%	-9.51%	-2.80%	-8.64%	-5.57%	-10.91%	-	-
Horiz. %	56.03%	67.60%	74.71%	76.86%	84.13%	89.09%	100.00%	-
DPS	3.26	3.26	3.26	3.82	2.19	2.19	2.19	30.40%
YoY %	0.00%	0.00%	-14.66%	74.43%	0.00%	0.00%	-	-
Horiz. %	148.86%	148.86%	148.86%	174.43%	100.00%	100.00%	100.00%	-
NAPS	0.6468	0.6583	0.6496	0.6423	0.635	0.6578	0.6464	0.04%
YoY %	-1.75%	1.34%	1.14%	1.15%	-3.47%	1.76%	-	-
Horiz. %	100.06%	101.84%	100.50%	99.37%	98.24%	101.76%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.67	0.54	0.54	0.57	0.83	1.00	1.05	-
P/RPS	0.98	0.73	0.72	0.76	1.13	1.46	1.49	-24.38%
YoY %	34.25%	1.39%	-5.26%	-32.74%	-22.60%	-2.01%	-	-
Horiz. %	65.77%	48.99%	48.32%	51.01%	75.84%	97.99%	100.00%	-
P/EPS	10.64	7.18	6.47	6.68	8.93	10.17	9.51	7.77%
YoY %	48.19%	10.97%	-3.14%	-25.20%	-12.19%	6.94%	-	-
Horiz. %	111.88%	75.50%	68.03%	70.24%	93.90%	106.94%	100.00%	-
EY	9.40	13.93	15.45	14.98	11.20	9.83	10.51	-7.17%
YoY %	-32.52%	-9.84%	3.14%	33.75%	13.94%	-6.47%	-	-
Horiz. %	89.44%	132.54%	147.00%	142.53%	106.57%	93.53%	100.00%	-
DY	8.96	11.11	11.11	12.28	4.82	4.00	3.81	76.93%
YoY %	-19.35%	0.00%	-9.53%	154.77%	20.50%	4.99%	-	-
Horiz. %	235.17%	291.60%	291.60%	322.31%	126.51%	104.99%	100.00%	-
P/NAPS	0.56	0.45	0.45	0.48	0.72	0.83	0.89	-26.59%
YoY %	24.44%	0.00%	-6.25%	-33.33%	-13.25%	-6.74%	-	-
Horiz. %	62.92%	50.56%	50.56%	53.93%	80.90%	93.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	21/05/09	23/02/09	20/11/08	20/08/08	21/05/08	27/02/08	-
Price	0.70	0.69	0.55	0.52	0.61	0.94	1.04	-
P/RPS	1.02	0.93	0.73	0.70	0.83	1.37	1.48	-21.99%
YoY %	9.68%	27.40%	4.29%	-15.66%	-39.42%	-7.43%	-	-
Horiz. %	68.92%	62.84%	49.32%	47.30%	56.08%	92.57%	100.00%	-
P/EPS	11.11	9.17	6.59	6.09	6.56	9.56	9.42	11.63%
YoY %	21.16%	39.15%	8.21%	-7.16%	-31.38%	1.49%	-	-
Horiz. %	117.94%	97.35%	69.96%	64.65%	69.64%	101.49%	100.00%	-
EY	9.00	10.90	15.17	16.42	15.24	10.46	10.61	-10.40%
YoY %	-17.43%	-28.15%	-7.61%	7.74%	45.70%	-1.41%	-	-
Horiz. %	84.83%	102.73%	142.98%	154.76%	143.64%	98.59%	100.00%	-
DY	8.57	8.70	10.91	13.46	6.56	4.26	3.85	70.56%
YoY %	-1.49%	-20.26%	-18.95%	105.18%	53.99%	10.65%	-	-
Horiz. %	222.60%	225.97%	283.38%	349.61%	170.39%	110.65%	100.00%	-
P/NAPS	0.58	0.57	0.46	0.44	0.53	0.78	0.88	-24.28%
YoY %	1.75%	23.91%	4.55%	-16.98%	-32.05%	-11.36%	-	-
Horiz. %	65.91%	64.77%	52.27%	50.00%	60.23%	88.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos