[YB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

19-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 3.01%

YoY- 1.85%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	131,845	128,126	124,504	116,865	111,050	107,511	107,746	14.36%
YoY %	2.90%	2.91%	6.54%	5.24%	3.29%	-0.22%	-	-
Horiz. %	122.37%	118.91%	115.55%	108.46%	103.07%	99.78%	100.00%	-
PBT	18,569	20,681	19,769	15,856	15,435	12,375	13,042	26.47%
YoY %	-10.21%	4.61%	24.68%	2.73%	24.73%	-5.11%	-	-
Horiz. %	142.38%	158.57%	151.58%	121.58%	118.35%	94.89%	100.00%	-
Tax	-3,249	-4,429	-4,575	-3,692	-3,626	-2,947	-3,133	2.44%
YoY %	26.64%	3.19%	-23.92%	-1.82%	-23.04%	5.94%	-	-
Horiz. %	103.70%	141.37%	146.03%	117.84%	115.74%	94.06%	100.00%	-
NP	15,320	16,252	15,194	12,164	11,809	9,428	9,909	33.60%
YoY %	-5.73%	6.96%	24.91%	3.01%	25.25%	-4.85%	-	-
Horiz. %	154.61%	164.01%	153.34%	122.76%	119.17%	95.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,546	16,252	15,194	12,164	11,809	9,428	9,909	34.90%
YoY %	-4.34%	6.96%	24.91%	3.01%	25.25%	-4.85%	-	-
Horiz. %	156.89%	164.01%	153.34%	122.76%	119.17%	95.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.50%	21.42%	23.14%	23.28%	23.49%	23.81%	24.02%	-
YoY %	-18.30%	-7.43%	-0.60%	-0.89%	-1.34%	-0.87%	-	-
Horiz. %	72.86%	89.18%	96.34%	96.92%	97.79%	99.13%	100.00%	-
Total Cost	116,525	111,874	109,310	104,701	99,241	98,083	97,837	12.32%
YoY %	4.16%	2.35%	4.40%	5.50%	1.18%	0.25%	-	-
Horiz. %	119.10%	114.35%	111.73%	107.02%	101.44%	100.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,036	193,618	193,275	198,771	196,658	191,862	188,778	3.23%
YoY %	2.28%	0.18%	-2.76%	1.07%	2.50%	1.63%	-	-
Horiz. %	104.90%	102.56%	102.38%	105.29%	104.17%	101.63%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	6,286	14,153	14,153	9,439	9,439	4,740	9,506	-24.04%
YoY %	-55.59%	0.00%	49.94%	0.00%	99.14%	-50.14%	-	-
Horiz. %	66.13%	148.88%	148.88%	99.30%	99.30%	49.86%	100.00%	-
Div Payout %	40.44%	87.09%	93.15%	77.60%	79.94%	50.28%	95.94%	-
YoY %	-53.57%	-6.51%	20.04%	-2.93%	58.99%	-47.59%	-	-
Horiz. %	42.15%	90.78%	97.09%	80.88%	83.32%	52.41%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	198,036	193,618	193,275	198,771	196,658	191,862	188,778	3.23%
YoY %	2.28%	0.18%	-2.76%	1.07%	2.50%	1.63%	-	-
Horiz. %	104.90%	102.56%	102.38%	105.29%	104.17%	101.63%	100.00%	-
NOSH	157,172	157,413	157,134	157,755	157,326	157,264	157,315	-0.06%
YoY %	-0.15%	0.18%	-0.39%	0.27%	0.04%	-0.03%	-	-
Horiz. %	99.91%	100.06%	99.88%	100.28%	100.01%	99.97%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	11.62%	12.68%	12.20%	10.41%	10.63%	8.77%	9.20%	-
YoY %	-8.36%	3.93%	17.20%	-2.07%	21.21%	-4.67%	-	-
Horiz. %	126.30%	137.83%	132.61%	113.15%	115.54%	95.33%	100.00%	-
ROE	7.85%	8.39%	7.86%	6.12%	6.00%	4.91%	5.25%	-
YoY %	-6.44%	6.74%	28.43%	2.00%	22.20%	-6.48%	-	-
Horiz. %	149.52%	159.81%	149.71%	116.57%	114.29%	93.52%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	83.89	81.39	79.23	74.08	70.59	68.36	68.49	14.43%
YoY %	3.07%	2.73%	6.95%	4.94%	3.26%	-0.19%	-	-
Horiz. %	122.49%	118.83%	115.68%	108.16%	103.07%	99.81%	100.00%	-
EPS	9.89	10.32	9.67	7.71	7.51	5.99	6.30	34.96%
YoY %	-4.17%	6.72%	25.42%	2.66%	25.38%	-4.92%	-	-
Horiz. %	156.98%	163.81%	153.49%	122.38%	119.21%	95.08%	100.00%	-
DPS	4.00	9.00	9.00	6.00	6.00	3.00	6.00	-23.62%
YoY %	-55.56%	0.00%	50.00%	0.00%	100.00%	-50.00%	-	-
Horiz. %	66.67%	150.00%	150.00%	100.00%	100.00%	50.00%	100.00%	-
NAPS	1.26	1.23	1.23	1.26	1.25	1.22	1.20	3.29%
YoY %	2.44%	0.00%	-2.38%	0.80%	2.46%	1.67%	-	-
Horiz. %	105.00%	102.50%	102.50%	105.00%	104.17%	101.67%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 157,755
RPS	45.17	43.90	42.66	40.04	38.05	36.83	36.91	14.36%
YoY %	2.89%	2.91%	6.54%	5.23%	3.31%	-0.22%	-	-
Horiz. %	122.38%	118.94%	115.58%	108.48%	103.09%	99.78%	100.00%	-
EPS	5.33	5.57	5.21	4.17	4.05	3.23	3.39	35.10%
YoY %	-4.31%	6.91%	24.94%	2.96%	25.39%	-4.72%	-	-
Horiz. %	157.23%	164.31%	153.69%	123.01%	119.47%	95.28%	100.00%	-
DPS	2.15	4.85	4.85	3.23	3.23	1.62	3.26	-24.17%
YoY %	-55.67%	0.00%	50.15%	0.00%	99.38%	-50.31%	-	-
Horiz. %	65.95%	148.77%	148.77%	99.08%	99.08%	49.69%	100.00%	-
NAPS	0.6785	0.6634	0.6622	0.681	0.6738	0.6573	0.6468	3.23%
YoY %	2.28%	0.18%	-2.76%	1.07%	2.51%	1.62%	-	-
Horiz. %	104.90%	102.57%	102.38%	105.29%	104.17%	101.62%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	0.81	0.80	0.72	0.79	0.71	0.70	0.67	-
P/RPS	0.97	0.98	0.91	1.07	1.01	1.02	0.98	-0.67%
YoY %	-1.02%	7.69%	-14.95%	5.94%	-0.98%	4.08%	-	-
Horiz. %	98.98%	100.00%	92.86%	109.18%	103.06%	104.08%	100.00%	-
P/EPS	8.19	7.75	7.45	10.25	9.46	11.68	10.64	-15.96%
YoY %	5.68%	4.03%	-27.32%	8.35%	-19.01%	9.77%	-	-
Horiz. %	76.97%	72.84%	70.02%	96.33%	88.91%	109.77%	100.00%	-
EY	12.21	12.91	13.43	9.76	10.57	8.56	9.40	18.99%
YoY %	-5.42%	-3.87%	37.60%	-7.66%	23.48%	-8.94%	-	-
Horiz. %	129.89%	137.34%	142.87%	103.83%	112.45%	91.06%	100.00%	-
DY	4.94	11.25	12.50	7.59	8.45	4.29	8.96	-32.68%
YoY %	-56.09%	-10.00%	64.69%	-10.18%	96.97%	-52.12%	-	-
Horiz. %	55.13%	125.56%	139.51%	84.71%	94.31%	47.88%	100.00%	-
P/NAPS	0.64	0.65	0.59	0.63	0.57	0.57	0.56	9.28%
YoY %	-1.54%	10.17%	-6.35%	10.53%	0.00%	1.79%	-	-
Horiz. %	114.29%	116.07%	105.36%	112.50%	101.79%	101.79%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	23/11/10	19/08/10	19/05/10	23/02/10	19/11/09	20/08/09	-
Price	0.85	0.81	0.75	0.85	0.74	0.70	0.70	-
P/RPS	1.01	1.00	0.95	1.15	1.05	1.02	1.02	-0.65%
YoY %	1.00%	5.26%	-17.39%	9.52%	2.94%	0.00%	-	-
Horiz. %	99.02%	98.04%	93.14%	112.75%	102.94%	100.00%	100.00%	-
P/EPS	8.59	7.85	7.76	11.02	9.86	11.68	11.11	-15.72%
YoY %	9.43%	1.16%	-29.58%	11.76%	-15.58%	5.13%	-	-
Horiz. %	77.32%	70.66%	69.85%	99.19%	88.75%	105.13%	100.00%	-
EY	11.64	12.75	12.89	9.07	10.14	8.56	9.00	18.65%
YoY %	-8.71%	-1.09%	42.12%	-10.55%	18.46%	-4.89%	-	-
Horiz. %	129.33%	141.67%	143.22%	100.78%	112.67%	95.11%	100.00%	-
DY	4.71	11.11	12.00	7.06	8.11	4.29	8.57	-32.83%
YoY %	-57.61%	-7.42%	69.97%	-12.95%	89.04%	-49.94%	-	-
Horiz. %	54.96%	129.64%	140.02%	82.38%	94.63%	50.06%	100.00%	-
P/NAPS	0.67	0.66	0.61	0.67	0.59	0.57	0.58	10.06%
YoY %	1.52%	8.20%	-8.96%	13.56%	3.51%	-1.72%	-	-
Horiz. %	115.52%	113.79%	105.17%	115.52%	101.72%	98.28%	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