[YB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

27-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -14.89%

YoY- -26.12%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	118,420	117,325	109,514	112,652	118,824	125,170	129,610	-5.82%
YoY %	0.93%	7.13%	-2.79%	-5.19%	-5.07%	-3.43%	-	-
Horiz. %	91.37%	90.52%	84.50%	86.92%	91.68%	96.57%	100.00%	-
PBT	17,149	17,616	18,314	21,203	25,378	28,497	31,298	-32.96%
YoY %	-2.65%	-3.81%	-13.63%	-16.45%	-10.95%	-8.95%	-	-
Horiz. %	54.79%	56.28%	58.51%	67.75%	81.09%	91.05%	100.00%	-
Tax	-3,585	-2,762	-2,584	-3,557	-4,646	-6,320	-8,000	-41.35%
YoY %	-29.80%	-6.89%	27.35%	23.44%	26.49%	21.00%	-	-
Horiz. %	44.81%	34.52%	32.30%	44.46%	58.07%	79.00%	100.00%	-
NP	13,564	14,854	15,730	17,646	20,732	22,177	23,298	-30.20%
YoY %	-8.68%	-5.57%	-10.86%	-14.89%	-6.52%	-4.81%	-	-
Horiz. %	58.22%	63.76%	67.52%	75.74%	88.99%	95.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,564	14,854	15,730	17,646	20,732	22,177	23,298	-30.20%
YoY %	-8.68%	-5.57%	-10.86%	-14.89%	-6.52%	-4.81%	-	-
Horiz. %	58.22%	63.76%	67.52%	75.74%	88.99%	95.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.91%	15.68%	14.11%	16.78%	18.31%	22.18%	25.56%	-
YoY %	33.35%	11.13%	-15.91%	-8.36%	-17.45%	-13.22%	-	-
Horiz. %	81.81%	61.35%	55.20%	65.65%	71.64%	86.78%	100.00%	-
Total Cost	104,856	102,471	93,784	95,006	98,092	102,993	106,312	-0.91%
YoY %	2.33%	9.26%	-1.29%	-3.15%	-4.76%	-3.12%	-	-
Horiz. %	98.63%	96.39%	88.22%	89.37%	92.27%	96.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,483	185,345	192,000	188,663	185,529	187,414	190,225	-0.96%
YoY %	1.15%	-3.47%	1.77%	1.69%	-1.01%	-1.48%	-	-
Horiz. %	98.56%	97.43%	100.93%	99.18%	97.53%	98.52%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	11,161	6,395	6,395	6,395	12,791	20,794	20,794	-33.87%
YoY %	74.53%	0.00%	0.00%	-50.00%	-38.49%	0.00%	-	-
Horiz. %	53.67%	30.75%	30.75%	30.75%	61.51%	100.00%	100.00%	-
Div Payout %	82.29%	43.05%	40.66%	36.24%	61.70%	93.77%	89.26%	-
YoY %	91.15%	5.88%	12.20%	-41.26%	-34.20%	5.05%	-	-
Horiz. %	92.19%	48.23%	45.55%	40.60%	69.12%	105.05%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	187,483	185,345	192,000	188,663	185,529	187,414	190,225	-0.96%
YoY %	1.15%	-3.47%	1.77%	1.69%	-1.01%	-1.48%	-	-
Horiz. %	98.56%	97.43%	100.93%	99.18%	97.53%	98.52%	100.00%	-
NOSH	158,884	159,781	160,000	159,884	159,939	160,182	159,852	-0.40%
YoY %	-0.56%	-0.14%	0.07%	-0.03%	-0.15%	0.21%	-	-
Horiz. %	99.39%	99.96%	100.09%	100.02%	100.05%	100.21%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	11.45%	12.66%	14.36%	15.66%	17.45%	17.72%	17.98%	-
YoY %	-9.56%	-11.84%	-8.30%	-10.26%	-1.52%	-1.45%	-	-
Horiz. %	63.68%	70.41%	79.87%	87.10%	97.05%	98.55%	100.00%	-
ROE	7.23%	8.01%	8.19%	9.35%	11.17%	11.83%	12.25%	-
YoY %	-9.74%	-2.20%	-12.41%	-16.29%	-5.58%	-3.43%	-	-
Horiz. %	59.02%	65.39%	66.86%	76.33%	91.18%	96.57%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	74.53	73.43	68.45	70.46	74.29	78.14	81.08	-5.44%
YoY %	1.50%	7.28%	-2.85%	-5.16%	-4.93%	-3.63%	-	-
Horiz. %	91.92%	90.56%	84.42%	86.90%	91.63%	96.37%	100.00%	-
EPS	8.54	9.30	9.83	11.04	12.96	13.84	14.57	-29.89%
YoY %	-8.17%	-5.39%	-10.96%	-14.81%	-6.36%	-5.01%	-	-
Horiz. %	58.61%	63.83%	67.47%	75.77%	88.95%	94.99%	100.00%	-
DPS	7.00	4.00	4.00	4.00	8.00	13.00	13.00	-33.73%
YoY %	75.00%	0.00%	0.00%	-50.00%	-38.46%	0.00%	-	-
Horiz. %	53.85%	30.77%	30.77%	30.77%	61.54%	100.00%	100.00%	-
NAPS	1.18	1.16	1.20	1.18	1.16	1.17	1.19	-0.55%
YoY %	1.72%	-3.33%	1.69%	1.72%	-0.85%	-1.68%	-	-
Horiz. %	99.16%	97.48%	100.84%	99.16%	97.48%	98.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 159,884
RPS	40.57	40.20	37.52	38.60	40.71	42.88	44.41	-5.83%
YoY %	0.92%	7.14%	-2.80%	-5.18%	-5.06%	-3.45%	-	-
Horiz. %	91.35%	90.52%	84.49%	86.92%	91.67%	96.55%	100.00%	-
EPS	4.65	5.09	5.39	6.05	7.10	7.60	7.98	-30.16%
YoY %	-8.64%	-5.57%	-10.91%	-14.79%	-6.58%	-4.76%	-	-
Horiz. %	58.27%	63.78%	67.54%	75.81%	88.97%	95.24%	100.00%	-
DPS	3.82	2.19	2.19	2.19	4.38	7.12	7.12	-33.89%
YoY %	74.43%	0.00%	0.00%	-50.00%	-38.48%	0.00%	-	-
Horiz. %	53.65%	30.76%	30.76%	30.76%	61.52%	100.00%	100.00%	-
NAPS	0.6423	0.635	0.6578	0.6464	0.6356	0.6421	0.6517	-0.96%
YoY %	1.15%	-3.47%	1.76%	1.70%	-1.01%	-1.47%	-	-
Horiz. %	98.56%	97.44%	100.94%	99.19%	97.53%	98.53%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.57	0.83	1.00	1.05	1.20	1.28	1.22	-
P/RPS	0.76	1.13	1.46	1.49	1.62	1.64	1.50	-36.36%
YoY %	-32.74%	-22.60%	-2.01%	-8.02%	-1.22%	9.33%	-	-
Horiz. %	50.67%	75.33%	97.33%	99.33%	108.00%	109.33%	100.00%	-
P/EPS	6.68	8.93	10.17	9.51	9.26	9.25	8.37	-13.92%
YoY %	-25.20%	-12.19%	6.94%	2.70%	0.11%	10.51%	-	-
Horiz. %	79.81%	106.69%	121.51%	113.62%	110.63%	110.51%	100.00%	-
EY	14.98	11.20	9.83	10.51	10.80	10.82	11.95	16.21%
YoY %	33.75%	13.94%	-6.47%	-2.69%	-0.18%	-9.46%	-	-
Horiz. %	125.36%	93.72%	82.26%	87.95%	90.38%	90.54%	100.00%	-
DY	12.28	4.82	4.00	3.81	6.67	10.16	10.66	9.86%
YoY %	154.77%	20.50%	4.99%	-42.88%	-34.35%	-4.69%	-	-
Horiz. %	115.20%	45.22%	37.52%	35.74%	62.57%	95.31%	100.00%	-
P/NAPS	0.48	0.72	0.83	0.89	1.03	1.09	1.03	-39.80%
YoY %	-33.33%	-13.25%	-6.74%	-13.59%	-5.50%	5.83%	-	-
Horiz. %	46.60%	69.90%	80.58%	86.41%	100.00%	105.83%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	20/11/08	20/08/08	21/05/08	27/02/08	19/11/07	20/08/07	23/05/07	-
Price	0.52	0.61	0.94	1.04	1.14	1.15	1.29	-
P/RPS	0.70	0.83	1.37	1.48	1.53	1.47	1.59	-42.04%
YoY %	-15.66%	-39.42%	-7.43%	-3.27%	4.08%	-7.55%	-	-
Horiz. %	44.03%	52.20%	86.16%	93.08%	96.23%	92.45%	100.00%	-
P/EPS	6.09	6.56	9.56	9.42	8.79	8.31	8.85	-22.00%
YoY %	-7.16%	-31.38%	1.49%	7.17%	5.78%	-6.10%	-	-
Horiz. %	68.81%	74.12%	108.02%	106.44%	99.32%	93.90%	100.00%	-
EY	16.42	15.24	10.46	10.61	11.37	12.04	11.30	28.20%
YoY %	7.74%	45.70%	-1.41%	-6.68%	-5.56%	6.55%	-	-
Horiz. %	145.31%	134.87%	92.57%	93.89%	100.62%	106.55%	100.00%	-
DY	13.46	6.56	4.26	3.85	7.02	11.30	10.08	21.19%
YoY %	105.18%	53.99%	10.65%	-45.16%	-37.88%	12.10%	-	-
Horiz. %	133.53%	65.08%	42.26%	38.19%	69.64%	112.10%	100.00%	-
P/NAPS	0.44	0.53	0.78	0.88	0.98	0.98	1.08	-44.95%
YoY %	-16.98%	-32.05%	-11.36%	-10.20%	0.00%	-9.26%	-	-
Horiz. %	40.74%	49.07%	72.22%	81.48%	90.74%	90.74%	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