[YB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

21-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 13.45%

YoY- 27.09%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	163,037	160,761	158,118	149,956	144,969	139,865	131,363	15.53%
YoY %	1.42%	1.67%	5.44%	3.44%	3.65%	6.47%	-	-
Horiz. %	124.11%	122.38%	120.37%	114.15%	110.36%	106.47%	100.00%	-
PBT	17,929	16,983	16,770	15,980	14,187	14,519	14,296	16.34%
YoY %	5.57%	1.27%	4.94%	12.64%	-2.29%	1.56%	-	-
Horiz. %	125.41%	118.80%	117.31%	111.78%	99.24%	101.56%	100.00%	-
Tax	-4,193	-3,959	-4,127	-3,901	-3,540	-3,604	-3,623	10.26%
YoY %	-5.91%	4.07%	-5.79%	-10.20%	1.78%	0.52%	-	-
Horiz. %	115.73%	109.27%	113.91%	107.67%	97.71%	99.48%	100.00%	-
NP	13,736	13,024	12,643	12,079	10,647	10,915	10,673	18.37%
YoY %	5.47%	3.01%	4.67%	13.45%	-2.46%	2.27%	-	-
Horiz. %	128.70%	122.03%	118.46%	113.17%	99.76%	102.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,736	13,024	12,643	12,079	10,647	10,915	10,673	18.37%
YoY %	5.47%	3.01%	4.67%	13.45%	-2.46%	2.27%	-	-
Horiz. %	128.70%	122.03%	118.46%	113.17%	99.76%	102.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.39%	23.31%	24.61%	24.41%	24.95%	24.82%	25.34%	-
YoY %	0.34%	-5.28%	0.82%	-2.16%	0.52%	-2.05%	-	-
Horiz. %	92.30%	91.99%	97.12%	96.33%	98.46%	97.95%	100.00%	-
Total Cost	149,301	147,737	145,475	137,877	134,322	128,950	120,690	15.28%
YoY %	1.06%	1.55%	5.51%	2.65%	4.17%	6.84%	-	-
Horiz. %	123.71%	122.41%	120.54%	114.24%	111.30%	106.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,375	198,095	197,154	192,510	195,118	197,162	196,216	1.75%
YoY %	1.66%	0.48%	2.41%	-1.34%	-1.04%	0.48%	-	-
Horiz. %	102.63%	100.96%	100.48%	98.11%	99.44%	100.48%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	4,657	10,851	10,851	12,423	12,423	11,250	11,250	-44.54%
YoY %	-57.08%	0.00%	-12.65%	0.00%	10.43%	0.00%	-	-
Horiz. %	41.40%	96.45%	96.45%	110.43%	110.43%	100.00%	100.00%	-
Div Payout %	33.91%	83.32%	85.83%	102.85%	116.68%	103.07%	105.41%	-
YoY %	-59.30%	-2.92%	-16.55%	-11.85%	13.20%	-2.22%	-	-
Horiz. %	32.17%	79.04%	81.42%	97.57%	110.69%	97.78%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	201,375	198,095	197,154	192,510	195,118	197,162	196,216	1.75%
YoY %	1.66%	0.48%	2.41%	-1.34%	-1.04%	0.48%	-	-
Horiz. %	102.63%	100.96%	100.48%	98.11%	99.44%	100.48%	100.00%	-
NOSH	159,821	154,761	155,240	155,250	154,855	155,245	155,727	1.74%
YoY %	3.27%	-0.31%	-0.01%	0.26%	-0.25%	-0.31%	-	-
Horiz. %	102.63%	99.38%	99.69%	99.69%	99.44%	99.69%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	8.43%	8.10%	8.00%	8.06%	7.34%	7.80%	8.12%	-
YoY %	4.07%	1.25%	-0.74%	9.81%	-5.90%	-3.94%	-	-
Horiz. %	103.82%	99.75%	98.52%	99.26%	90.39%	96.06%	100.00%	-
ROE	6.82%	6.57%	6.41%	6.27%	5.46%	5.54%	5.44%	-
YoY %	3.81%	2.50%	2.23%	14.84%	-1.44%	1.84%	-	-
Horiz. %	125.37%	120.77%	117.83%	115.26%	100.37%	101.84%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	102.01	103.88	101.85	96.59	93.62	90.09	84.35	13.55%
YoY %	-1.80%	1.99%	5.45%	3.17%	3.92%	6.80%	-	-
Horiz. %	120.94%	123.15%	120.75%	114.51%	110.99%	106.80%	100.00%	-
EPS	8.59	8.42	8.14	7.78	6.88	7.03	6.85	16.33%
YoY %	2.02%	3.44%	4.63%	13.08%	-2.13%	2.63%	-	-
Horiz. %	125.40%	122.92%	118.83%	113.58%	100.44%	102.63%	100.00%	-
DPS	2.91	7.00	7.00	8.00	8.00	7.25	7.22	-45.52%
YoY %	-58.43%	0.00%	-12.50%	0.00%	10.34%	0.42%	-	-
Horiz. %	40.30%	96.95%	96.95%	110.80%	110.80%	100.42%	100.00%	-
NAPS	1.26	1.28	1.27	1.24	1.26	1.27	1.26	0.00%
YoY %	-1.56%	0.79%	2.42%	-1.59%	-0.79%	0.79%	-	-
Horiz. %	100.00%	101.59%	100.79%	98.41%	100.00%	100.79%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 155,250
RPS	55.95	55.17	54.26	51.46	49.75	48.00	45.08	15.53%
YoY %	1.41%	1.68%	5.44%	3.44%	3.65%	6.48%	-	-
Horiz. %	124.11%	122.38%	120.36%	114.15%	110.36%	106.48%	100.00%	-
EPS	4.71	4.47	4.34	4.15	3.65	3.75	3.66	18.36%
YoY %	5.37%	3.00%	4.58%	13.70%	-2.67%	2.46%	-	-
Horiz. %	128.69%	122.13%	118.58%	113.39%	99.73%	102.46%	100.00%	-
DPS	1.60	3.72	3.72	4.26	4.26	3.86	3.86	-44.49%
YoY %	-56.99%	0.00%	-12.68%	0.00%	10.36%	0.00%	-	-
Horiz. %	41.45%	96.37%	96.37%	110.36%	110.36%	100.00%	100.00%	-
NAPS	0.6911	0.6798	0.6766	0.6607	0.6696	0.6766	0.6734	1.74%
YoY %	1.66%	0.47%	2.41%	-1.33%	-1.03%	0.48%	-	-
Horiz. %	102.63%	100.95%	100.48%	98.11%	99.44%	100.48%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	1.17	1.15	0.97	0.94	0.87	0.835	0.85	-
P/RPS	1.15	1.11	0.95	0.97	0.93	0.93	1.01	9.06%
YoY %	3.60%	16.84%	-2.06%	4.30%	0.00%	-7.92%	-	-
Horiz. %	113.86%	109.90%	94.06%	96.04%	92.08%	92.08%	100.00%	-
P/EPS	13.61	13.67	11.91	12.08	12.65	11.88	12.40	6.42%
YoY %	-0.44%	14.78%	-1.41%	-4.51%	6.48%	-4.19%	-	-
Horiz. %	109.76%	110.24%	96.05%	97.42%	102.02%	95.81%	100.00%	-
EY	7.35	7.32	8.40	8.28	7.90	8.42	8.06	-5.97%
YoY %	0.41%	-12.86%	1.45%	4.81%	-6.18%	4.47%	-	-
Horiz. %	91.19%	90.82%	104.22%	102.73%	98.01%	104.47%	100.00%	-
DY	2.49	6.09	7.22	8.51	9.20	8.68	8.50	-55.99%
YoY %	-59.11%	-15.65%	-15.16%	-7.50%	5.99%	2.12%	-	-
Horiz. %	29.29%	71.65%	84.94%	100.12%	108.24%	102.12%	100.00%	-
P/NAPS	0.93	0.90	0.76	0.76	0.69	0.66	0.67	24.50%
YoY %	3.33%	18.42%	0.00%	10.14%	4.55%	-1.49%	-	-
Horiz. %	138.81%	134.33%	113.43%	113.43%	102.99%	98.51%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	21/08/14	21/05/14	25/02/14	21/11/13	27/08/13	21/05/13	26/02/13	-
Price	1.20	1.29	1.09	0.98	0.865	0.93	0.835	-
P/RPS	1.18	1.24	1.07	1.01	0.92	1.03	0.99	12.45%
YoY %	-4.84%	15.89%	5.94%	9.78%	-10.68%	4.04%	-	-
Horiz. %	119.19%	125.25%	108.08%	102.02%	92.93%	104.04%	100.00%	-
P/EPS	13.96	15.33	13.38	12.60	12.58	13.23	12.18	9.54%
YoY %	-8.94%	14.57%	6.19%	0.16%	-4.91%	8.62%	-	-
Horiz. %	114.61%	125.86%	109.85%	103.45%	103.28%	108.62%	100.00%	-
EY	7.16	6.52	7.47	7.94	7.95	7.56	8.21	-8.74%
YoY %	9.82%	-12.72%	-5.92%	-0.13%	5.16%	-7.92%	-	-
Horiz. %	87.21%	79.42%	90.99%	96.71%	96.83%	92.08%	100.00%	-
DY	2.43	5.43	6.42	8.16	9.25	7.79	8.65	-57.20%
YoY %	-55.25%	-15.42%	-21.32%	-11.78%	18.74%	-9.94%	-	-
Horiz. %	28.09%	62.77%	74.22%	94.34%	106.94%	90.06%	100.00%	-
P/NAPS	0.95	1.01	0.86	0.79	0.69	0.73	0.66	27.56%
YoY %	-5.94%	17.44%	8.86%	14.49%	-5.48%	10.61%	-	-
Horiz. %	143.94%	153.03%	130.30%	119.70%	104.55%	110.61%	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