[YB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

19-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -4.85%

YoY- -30.49%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	124,504	116,865	111,050	107,511	107,746	117,598	119,138	2.98%
YoY %	6.54%	5.24%	3.29%	-0.22%	-8.38%	-1.29%	-	-
Horiz. %	104.50%	98.09%	93.21%	90.24%	90.44%	98.71%	100.00%	-
PBT	19,769	15,856	15,435	12,375	13,042	15,419	16,836	11.33%
YoY %	24.68%	2.73%	24.73%	-5.11%	-15.42%	-8.42%	-	-
Horiz. %	117.42%	94.18%	91.68%	73.50%	77.46%	91.58%	100.00%	-
Tax	-4,575	-3,692	-3,626	-2,947	-3,133	-3,476	-3,652	16.25%
YoY %	-23.92%	-1.82%	-23.04%	5.94%	9.87%	4.82%	-	-
Horiz. %	125.27%	101.10%	99.29%	80.70%	85.79%	95.18%	100.00%	-
NP	15,194	12,164	11,809	9,428	9,909	11,943	13,184	9.95%
YoY %	24.91%	3.01%	25.25%	-4.85%	-17.03%	-9.41%	-	-
Horiz. %	115.25%	92.26%	89.57%	71.51%	75.16%	90.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,194	12,164	11,809	9,428	9,909	11,943	13,184	9.95%
YoY %	24.91%	3.01%	25.25%	-4.85%	-17.03%	-9.41%	-	-
Horiz. %	115.25%	92.26%	89.57%	71.51%	75.16%	90.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.14%	23.28%	23.49%	23.81%	24.02%	22.54%	21.69%	-
YoY %	-0.60%	-0.89%	-1.34%	-0.87%	6.57%	3.92%	-	-
Horiz. %	106.69%	107.33%	108.30%	109.77%	110.74%	103.92%	100.00%	-
Total Cost	109,310	104,701	99,241	98,083	97,837	105,655	105,954	2.10%
YoY %	4.40%	5.50%	1.18%	0.25%	-7.40%	-0.28%	-	-
Horiz. %	103.17%	98.82%	93.66%	92.57%	92.34%	99.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,275	198,771	196,658	191,862	188,778	192,148	189,615	1.28%
YoY %	-2.76%	1.07%	2.50%	1.63%	-1.75%	1.34%	-	-
Horiz. %	101.93%	104.83%	103.71%	101.19%	99.56%	101.34%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	14,153	9,439	9,439	4,740	9,506	9,506	9,506	30.48%
YoY %	49.94%	0.00%	99.14%	-50.14%	0.00%	0.00%	-	-
Horiz. %	148.88%	99.30%	99.30%	49.86%	100.00%	100.00%	100.00%	-
Div Payout %	93.15%	77.60%	79.94%	50.28%	95.94%	79.60%	72.11%	-
YoY %	20.04%	-2.93%	58.99%	-47.59%	20.53%	10.39%	-	-
Horiz. %	129.18%	107.61%	110.86%	69.73%	133.05%	110.39%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	193,275	198,771	196,658	191,862	188,778	192,148	189,615	1.28%
YoY %	-2.76%	1.07%	2.50%	1.63%	-1.75%	1.34%	-	-
Horiz. %	101.93%	104.83%	103.71%	101.19%	99.56%	101.34%	100.00%	-
NOSH	157,134	157,755	157,326	157,264	157,315	158,800	158,013	-0.37%
YoY %	-0.39%	0.27%	0.04%	-0.03%	-0.94%	0.50%	-	-
Horiz. %	99.44%	99.84%	99.57%	99.53%	99.56%	100.50%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	12.20%	10.41%	10.63%	8.77%	9.20%	10.16%	11.07%	-
YoY %	17.20%	-2.07%	21.21%	-4.67%	-9.45%	-8.22%	-	-
Horiz. %	110.21%	94.04%	96.03%	79.22%	83.11%	91.78%	100.00%	-
ROE	7.86%	6.12%	6.00%	4.91%	5.25%	6.22%	6.95%	-
YoY %	28.43%	2.00%	22.20%	-6.48%	-15.59%	-10.50%	-	-
Horiz. %	113.09%	88.06%	86.33%	70.65%	75.54%	89.50%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	79.23	74.08	70.59	68.36	68.49	74.05	75.40	3.36%
YoY %	6.95%	4.94%	3.26%	-0.19%	-7.51%	-1.79%	-	-
Horiz. %	105.08%	98.25%	93.62%	90.66%	90.84%	98.21%	100.00%	-
EPS	9.67	7.71	7.51	5.99	6.30	7.52	8.34	10.39%
YoY %	25.42%	2.66%	25.38%	-4.92%	-16.22%	-9.83%	-	-
Horiz. %	115.95%	92.45%	90.05%	71.82%	75.54%	90.17%	100.00%	-
DPS	9.00	6.00	6.00	3.00	6.00	6.00	6.00	31.13%
YoY %	50.00%	0.00%	100.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	1.23	1.26	1.25	1.22	1.20	1.21	1.20	1.66%
YoY %	-2.38%	0.80%	2.46%	1.67%	-0.83%	0.83%	-	-
Horiz. %	102.50%	105.00%	104.17%	101.67%	100.00%	100.83%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 157,264
RPS	42.73	40.11	38.11	36.90	36.98	40.36	40.89	2.98%
YoY %	6.53%	5.25%	3.28%	-0.22%	-8.37%	-1.30%	-	-
Horiz. %	104.50%	98.09%	93.20%	90.24%	90.44%	98.70%	100.00%	-
EPS	5.21	4.17	4.05	3.24	3.40	4.10	4.52	9.96%
YoY %	24.94%	2.96%	25.00%	-4.71%	-17.07%	-9.29%	-	-
Horiz. %	115.27%	92.26%	89.60%	71.68%	75.22%	90.71%	100.00%	-
DPS	4.86	3.24	3.24	1.63	3.26	3.26	3.26	30.59%
YoY %	50.00%	0.00%	98.77%	-50.00%	0.00%	0.00%	-	-
Horiz. %	149.08%	99.39%	99.39%	50.00%	100.00%	100.00%	100.00%	-
NAPS	0.6633	0.6821	0.6749	0.6584	0.6479	0.6594	0.6507	1.29%
YoY %	-2.76%	1.07%	2.51%	1.62%	-1.74%	1.34%	-	-
Horiz. %	101.94%	104.83%	103.72%	101.18%	99.57%	101.34%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	0.72	0.79	0.71	0.70	0.67	0.54	0.54	-
P/RPS	0.91	1.07	1.01	1.02	0.98	0.73	0.72	16.94%
YoY %	-14.95%	5.94%	-0.98%	4.08%	34.25%	1.39%	-	-
Horiz. %	126.39%	148.61%	140.28%	141.67%	136.11%	101.39%	100.00%	-
P/EPS	7.45	10.25	9.46	11.68	10.64	7.18	6.47	9.88%
YoY %	-27.32%	8.35%	-19.01%	9.77%	48.19%	10.97%	-	-
Horiz. %	115.15%	158.42%	146.21%	180.53%	164.45%	110.97%	100.00%	-
EY	13.43	9.76	10.57	8.56	9.40	13.93	15.45	-8.94%
YoY %	37.60%	-7.66%	23.48%	-8.94%	-32.52%	-9.84%	-	-
Horiz. %	86.93%	63.17%	68.41%	55.40%	60.84%	90.16%	100.00%	-
DY	12.50	7.59	8.45	4.29	8.96	11.11	11.11	8.19%
YoY %	64.69%	-10.18%	96.97%	-52.12%	-19.35%	0.00%	-	-
Horiz. %	112.51%	68.32%	76.06%	38.61%	80.65%	100.00%	100.00%	-
P/NAPS	0.59	0.63	0.57	0.57	0.56	0.45	0.45	19.85%
YoY %	-6.35%	10.53%	0.00%	1.79%	24.44%	0.00%	-	-
Horiz. %	131.11%	140.00%	126.67%	126.67%	124.44%	100.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	19/05/10	23/02/10	19/11/09	20/08/09	21/05/09	23/02/09	-
Price	0.75	0.85	0.74	0.70	0.70	0.69	0.55	-
P/RPS	0.95	1.15	1.05	1.02	1.02	0.93	0.73	19.25%
YoY %	-17.39%	9.52%	2.94%	0.00%	9.68%	27.40%	-	-
Horiz. %	130.14%	157.53%	143.84%	139.73%	139.73%	127.40%	100.00%	-
P/EPS	7.76	11.02	9.86	11.68	11.11	9.17	6.59	11.54%
YoY %	-29.58%	11.76%	-15.58%	5.13%	21.16%	39.15%	-	-
Horiz. %	117.75%	167.22%	149.62%	177.24%	168.59%	139.15%	100.00%	-
EY	12.89	9.07	10.14	8.56	9.00	10.90	15.17	-10.31%
YoY %	42.12%	-10.55%	18.46%	-4.89%	-17.43%	-28.15%	-	-
Horiz. %	84.97%	59.79%	66.84%	56.43%	59.33%	71.85%	100.00%	-
DY	12.00	7.06	8.11	4.29	8.57	8.70	10.91	6.57%
YoY %	69.97%	-12.95%	89.04%	-49.94%	-1.49%	-20.26%	-	-
Horiz. %	109.99%	64.71%	74.34%	39.32%	78.55%	79.74%	100.00%	-
P/NAPS	0.61	0.67	0.59	0.57	0.58	0.57	0.46	20.76%
YoY %	-8.96%	13.56%	3.51%	-1.72%	1.75%	23.91%	-	-
Horiz. %	132.61%	145.65%	128.26%	123.91%	126.09%	123.91%	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