[YB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 25.25%

YoY- -10.43%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	128,126	124,504	116,865	111,050	107,511	107,746	117,598	5.87%
YoY %	2.91%	6.54%	5.24%	3.29%	-0.22%	-8.38%	-	-
Horiz. %	108.95%	105.87%	99.38%	94.43%	91.42%	91.62%	100.00%	-
PBT	20,681	19,769	15,856	15,435	12,375	13,042	15,419	21.59%
YoY %	4.61%	24.68%	2.73%	24.73%	-5.11%	-15.42%	-	-
Horiz. %	134.13%	128.21%	102.83%	100.10%	80.26%	84.58%	100.00%	-
Tax	-4,429	-4,575	-3,692	-3,626	-2,947	-3,133	-3,476	17.51%
YoY %	3.19%	-23.92%	-1.82%	-23.04%	5.94%	9.87%	-	-
Horiz. %	127.42%	131.62%	106.21%	104.32%	84.78%	90.13%	100.00%	-
NP	16,252	15,194	12,164	11,809	9,428	9,909	11,943	22.77%
YoY %	6.96%	24.91%	3.01%	25.25%	-4.85%	-17.03%	-	-
Horiz. %	136.08%	127.22%	101.85%	98.88%	78.94%	82.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,252	15,194	12,164	11,809	9,428	9,909	11,943	22.77%
YoY %	6.96%	24.91%	3.01%	25.25%	-4.85%	-17.03%	-	-
Horiz. %	136.08%	127.22%	101.85%	98.88%	78.94%	82.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	23.14%	23.28%	23.49%	23.81%	24.02%	22.54%	-
YoY %	-7.43%	-0.60%	-0.89%	-1.34%	-0.87%	6.57%	-	-
Horiz. %	95.03%	102.66%	103.28%	104.21%	105.63%	106.57%	100.00%	-
Total Cost	111,874	109,310	104,701	99,241	98,083	97,837	105,655	3.88%
YoY %	2.35%	4.40%	5.50%	1.18%	0.25%	-7.40%	-	-
Horiz. %	105.89%	103.46%	99.10%	93.93%	92.83%	92.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,618	193,275	198,771	196,658	191,862	188,778	192,148	0.50%
YoY %	0.18%	-2.76%	1.07%	2.50%	1.63%	-1.75%	-	-
Horiz. %	100.77%	100.59%	103.45%	102.35%	99.85%	98.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	14,153	14,153	9,439	9,439	4,740	9,506	9,506	30.35%
YoY %	0.00%	49.94%	0.00%	99.14%	-50.14%	0.00%	-	-
Horiz. %	148.88%	148.88%	99.30%	99.30%	49.86%	100.00%	100.00%	-
Div Payout %	87.09%	93.15%	77.60%	79.94%	50.28%	95.94%	79.60%	-
YoY %	-6.51%	20.04%	-2.93%	58.99%	-47.59%	20.53%	-	-
Horiz. %	109.41%	117.02%	97.49%	100.43%	63.17%	120.53%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	193,618	193,275	198,771	196,658	191,862	188,778	192,148	0.50%
YoY %	0.18%	-2.76%	1.07%	2.50%	1.63%	-1.75%	-	-
Horiz. %	100.77%	100.59%	103.45%	102.35%	99.85%	98.25%	100.00%	-
NOSH	157,413	157,134	157,755	157,326	157,264	157,315	158,800	-0.58%
YoY %	0.18%	-0.39%	0.27%	0.04%	-0.03%	-0.94%	-	-
Horiz. %	99.13%	98.95%	99.34%	99.07%	99.03%	99.06%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	12.68%	12.20%	10.41%	10.63%	8.77%	9.20%	10.16%	-
YoY %	3.93%	17.20%	-2.07%	21.21%	-4.67%	-9.45%	-	-
Horiz. %	124.80%	120.08%	102.46%	104.63%	86.32%	90.55%	100.00%	-
ROE	8.39%	7.86%	6.12%	6.00%	4.91%	5.25%	6.22%	-
YoY %	6.74%	28.43%	2.00%	22.20%	-6.48%	-15.59%	-	-
Horiz. %	134.89%	126.37%	98.39%	96.46%	78.94%	84.41%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	81.39	79.23	74.08	70.59	68.36	68.49	74.05	6.49%
YoY %	2.73%	6.95%	4.94%	3.26%	-0.19%	-7.51%	-	-
Horiz. %	109.91%	107.00%	100.04%	95.33%	92.32%	92.49%	100.00%	-
EPS	10.32	9.67	7.71	7.51	5.99	6.30	7.52	23.46%
YoY %	6.72%	25.42%	2.66%	25.38%	-4.92%	-16.22%	-	-
Horiz. %	137.23%	128.59%	102.53%	99.87%	79.65%	83.78%	100.00%	-
DPS	9.00	9.00	6.00	6.00	3.00	6.00	6.00	31.00%
YoY %	0.00%	50.00%	0.00%	100.00%	-50.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	100.00%	100.00%	50.00%	100.00%	100.00%	-
NAPS	1.23	1.23	1.26	1.25	1.22	1.20	1.21	1.09%
YoY %	0.00%	-2.38%	0.80%	2.46%	1.67%	-0.83%	-	-
Horiz. %	101.65%	101.65%	104.13%	103.31%	100.83%	99.17%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 157,326
RPS	43.90	42.66	40.04	38.05	36.83	36.91	40.29	5.88%
YoY %	2.91%	6.54%	5.23%	3.31%	-0.22%	-8.39%	-	-
Horiz. %	108.96%	105.88%	99.38%	94.44%	91.41%	91.61%	100.00%	-
EPS	5.57	5.21	4.17	4.05	3.23	3.39	4.09	22.83%
YoY %	6.91%	24.94%	2.96%	25.39%	-4.72%	-17.11%	-	-
Horiz. %	136.19%	127.38%	101.96%	99.02%	78.97%	82.89%	100.00%	-
DPS	4.85	4.85	3.23	3.23	1.62	3.26	3.26	30.29%
YoY %	0.00%	50.15%	0.00%	99.38%	-50.31%	0.00%	-	-
Horiz. %	148.77%	148.77%	99.08%	99.08%	49.69%	100.00%	100.00%	-
NAPS	0.6634	0.6622	0.681	0.6738	0.6573	0.6468	0.6583	0.51%
YoY %	0.18%	-2.76%	1.07%	2.51%	1.62%	-1.75%	-	-
Horiz. %	100.77%	100.59%	103.45%	102.35%	99.85%	98.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.80	0.72	0.79	0.71	0.70	0.67	0.54	-
P/RPS	0.98	0.91	1.07	1.01	1.02	0.98	0.73	21.67%
YoY %	7.69%	-14.95%	5.94%	-0.98%	4.08%	34.25%	-	-
Horiz. %	134.25%	124.66%	146.58%	138.36%	139.73%	134.25%	100.00%	-
P/EPS	7.75	7.45	10.25	9.46	11.68	10.64	7.18	5.21%
YoY %	4.03%	-27.32%	8.35%	-19.01%	9.77%	48.19%	-	-
Horiz. %	107.94%	103.76%	142.76%	131.75%	162.67%	148.19%	100.00%	-
EY	12.91	13.43	9.76	10.57	8.56	9.40	13.93	-4.93%
YoY %	-3.87%	37.60%	-7.66%	23.48%	-8.94%	-32.52%	-	-
Horiz. %	92.68%	96.41%	70.06%	75.88%	61.45%	67.48%	100.00%	-
DY	11.25	12.50	7.59	8.45	4.29	8.96	11.11	0.83%
YoY %	-10.00%	64.69%	-10.18%	96.97%	-52.12%	-19.35%	-	-
Horiz. %	101.26%	112.51%	68.32%	76.06%	38.61%	80.65%	100.00%	-
P/NAPS	0.65	0.59	0.63	0.57	0.57	0.56	0.45	27.75%
YoY %	10.17%	-6.35%	10.53%	0.00%	1.79%	24.44%	-	-
Horiz. %	144.44%	131.11%	140.00%	126.67%	126.67%	124.44%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	19/08/10	19/05/10	23/02/10	19/11/09	20/08/09	21/05/09	-
Price	0.81	0.75	0.85	0.74	0.70	0.70	0.69	-
P/RPS	1.00	0.95	1.15	1.05	1.02	1.02	0.93	4.95%
YoY %	5.26%	-17.39%	9.52%	2.94%	0.00%	9.68%	-	-
Horiz. %	107.53%	102.15%	123.66%	112.90%	109.68%	109.68%	100.00%	-
P/EPS	7.85	7.76	11.02	9.86	11.68	11.11	9.17	-9.83%
YoY %	1.16%	-29.58%	11.76%	-15.58%	5.13%	21.16%	-	-
Horiz. %	85.61%	84.62%	120.17%	107.52%	127.37%	121.16%	100.00%	-
EY	12.75	12.89	9.07	10.14	8.56	9.00	10.90	11.00%
YoY %	-1.09%	42.12%	-10.55%	18.46%	-4.89%	-17.43%	-	-
Horiz. %	116.97%	118.26%	83.21%	93.03%	78.53%	82.57%	100.00%	-
DY	11.11	12.00	7.06	8.11	4.29	8.57	8.70	17.68%
YoY %	-7.42%	69.97%	-12.95%	89.04%	-49.94%	-1.49%	-	-
Horiz. %	127.70%	137.93%	81.15%	93.22%	49.31%	98.51%	100.00%	-
P/NAPS	0.66	0.61	0.67	0.59	0.57	0.58	0.57	10.25%
YoY %	8.20%	-8.96%	13.56%	3.51%	-1.72%	1.75%	-	-
Horiz. %	115.79%	107.02%	117.54%	103.51%	100.00%	101.75%	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