[YB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 6.96%
YoY- 72.38%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 136,610 134,864 131,845 128,126 124,504 116,865 111,050 14.85%
PBT 18,716 20,215 18,569 20,681 19,769 15,856 15,435 13.75%
Tax -3,417 -3,718 -3,249 -4,429 -4,575 -3,692 -3,626 -3.89%
NP 15,299 16,497 15,320 16,252 15,194 12,164 11,809 18.89%
-
NP to SH 15,851 16,770 15,546 16,252 15,194 12,164 11,809 21.74%
-
Tax Rate 18.26% 18.39% 17.50% 21.42% 23.14% 23.28% 23.49% -
Total Cost 121,311 118,367 116,525 111,874 109,310 104,701 99,241 14.36%
-
Net Worth 199,380 201,470 198,036 193,618 193,275 198,771 196,658 0.92%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 10,996 6,286 6,286 14,153 14,153 9,439 9,439 10.74%
Div Payout % 69.38% 37.49% 40.44% 87.09% 93.15% 77.60% 79.94% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 199,380 201,470 198,036 193,618 193,275 198,771 196,658 0.92%
NOSH 156,992 157,398 157,172 157,413 157,134 157,755 157,326 -0.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.20% 12.23% 11.62% 12.68% 12.20% 10.41% 10.63% -
ROE 7.95% 8.32% 7.85% 8.39% 7.86% 6.12% 6.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 87.02 85.68 83.89 81.39 79.23 74.08 70.59 15.01%
EPS 10.10 10.65 9.89 10.32 9.67 7.71 7.51 21.90%
DPS 7.00 4.00 4.00 9.00 9.00 6.00 6.00 10.85%
NAPS 1.27 1.28 1.26 1.23 1.23 1.26 1.25 1.06%
Adjusted Per Share Value based on latest NOSH - 157,413
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.80 46.21 45.17 43.90 42.66 40.04 38.05 14.83%
EPS 5.43 5.75 5.33 5.57 5.21 4.17 4.05 21.65%
DPS 3.77 2.15 2.15 4.85 4.85 3.23 3.23 10.88%
NAPS 0.6831 0.6903 0.6785 0.6634 0.6622 0.681 0.6738 0.92%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.86 0.90 0.81 0.80 0.72 0.79 0.71 -
P/RPS 0.99 1.05 0.97 0.98 0.91 1.07 1.01 -1.32%
P/EPS 8.52 8.45 8.19 7.75 7.45 10.25 9.46 -6.75%
EY 11.74 11.84 12.21 12.91 13.43 9.76 10.57 7.27%
DY 8.14 4.44 4.94 11.25 12.50 7.59 8.45 -2.46%
P/NAPS 0.68 0.70 0.64 0.65 0.59 0.63 0.57 12.52%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 18/05/11 25/02/11 23/11/10 19/08/10 19/05/10 23/02/10 -
Price 0.88 0.90 0.85 0.81 0.75 0.85 0.74 -
P/RPS 1.01 1.05 1.01 1.00 0.95 1.15 1.05 -2.56%
P/EPS 8.72 8.45 8.59 7.85 7.76 11.02 9.86 -7.88%
EY 11.47 11.84 11.64 12.75 12.89 9.07 10.14 8.58%
DY 7.95 4.44 4.71 11.11 12.00 7.06 8.11 -1.32%
P/NAPS 0.69 0.70 0.67 0.66 0.61 0.67 0.59 11.03%

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