[YB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

20-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 10.42%

YoY- -15.11%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	129,786	102,878	125,662	116,316	131,408	113,800	130,312	-0.06%
YoY %	26.16%	-18.13%	8.04%	-11.48%	15.47%	-12.67%	-	-
Horiz. %	99.60%	78.95%	96.43%	89.26%	100.84%	87.33%	100.00%	-
PBT	18,266	9,598	17,186	24,360	31,614	34,704	37,164	-11.15%
YoY %	90.31%	-44.15%	-29.45%	-22.95%	-8.90%	-6.62%	-	-
Horiz. %	49.15%	25.83%	46.24%	65.55%	85.07%	93.38%	100.00%	-
Tax	-4,426	-2,528	-3,566	-5,156	-8,992	-6,708	-10,028	-12.73%
YoY %	-75.08%	29.11%	30.84%	42.66%	-34.05%	33.11%	-	-
Horiz. %	44.14%	25.21%	35.56%	51.42%	89.67%	66.89%	100.00%	-
NP	13,840	7,070	13,620	19,204	22,622	27,996	27,136	-10.61%
YoY %	95.76%	-48.09%	-29.08%	-15.11%	-19.20%	3.17%	-	-
Horiz. %	51.00%	26.05%	50.19%	70.77%	83.37%	103.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,840	7,070	13,620	19,204	22,622	27,996	27,136	-10.61%
YoY %	95.76%	-48.09%	-29.08%	-15.11%	-19.20%	3.17%	-	-
Horiz. %	51.00%	26.05%	50.19%	70.77%	83.37%	103.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.23%	26.34%	20.75%	21.17%	28.44%	19.33%	26.98%	-
YoY %	-8.01%	26.94%	-1.98%	-25.56%	47.13%	-28.35%	-	-
Horiz. %	89.81%	97.63%	76.91%	78.47%	105.41%	71.65%	100.00%	-
Total Cost	115,946	95,808	112,042	97,112	108,786	85,804	103,176	1.96%
YoY %	21.02%	-14.49%	15.37%	-10.73%	26.78%	-16.84%	-	-
Horiz. %	112.38%	92.86%	108.59%	94.12%	105.44%	83.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,445	188,533	185,002	187,238	179,184	172,775	166,400	2.54%
YoY %	2.61%	1.91%	-1.19%	4.49%	3.71%	3.83%	-	-
Horiz. %	116.25%	113.30%	111.18%	112.52%	107.68%	103.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	9,436	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	68.18%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	193,445	188,533	185,002	187,238	179,184	172,775	166,400	2.54%
YoY %	2.61%	1.91%	-1.19%	4.49%	3.71%	3.83%	-	-
Horiz. %	116.25%	113.30%	111.18%	112.52%	107.68%	103.83%	100.00%	-
NOSH	157,272	157,111	159,484	160,033	159,985	159,977	160,000	-0.28%
YoY %	0.10%	-1.49%	-0.34%	0.03%	0.01%	-0.01%	-	-
Horiz. %	98.30%	98.19%	99.68%	100.02%	99.99%	99.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	10.66%	6.87%	10.84%	16.51%	17.22%	24.60%	20.82%	-
YoY %	55.17%	-36.62%	-34.34%	-4.12%	-30.00%	18.16%	-	-
Horiz. %	51.20%	33.00%	52.07%	79.30%	82.71%	118.16%	100.00%	-
ROE	7.15%	3.75%	7.36%	10.26%	12.63%	16.20%	16.31%	-
YoY %	90.67%	-49.05%	-28.27%	-18.76%	-22.04%	-0.67%	-	-
Horiz. %	43.84%	22.99%	45.13%	62.91%	77.44%	99.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	82.52	65.48	78.79	72.68	82.14	71.14	81.45	0.21%
YoY %	26.02%	-16.89%	8.41%	-11.52%	15.46%	-12.66%	-	-
Horiz. %	101.31%	80.39%	96.73%	89.23%	100.85%	87.34%	100.00%	-
EPS	8.80	4.50	8.54	12.00	14.14	17.50	16.96	-10.35%
YoY %	95.56%	-47.31%	-28.83%	-15.13%	-19.20%	3.18%	-	-
Horiz. %	51.89%	26.53%	50.35%	70.75%	83.37%	103.18%	100.00%	-
DPS	6.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	1.23	1.20	1.16	1.17	1.12	1.08	1.04	2.83%
YoY %	2.50%	3.45%	-0.85%	4.46%	3.70%	3.85%	-	-
Horiz. %	118.27%	115.38%	111.54%	112.50%	107.69%	103.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 160,182
RPS	44.43	35.22	43.02	39.82	44.99	38.96	44.61	-0.06%
YoY %	26.15%	-18.13%	8.04%	-11.49%	15.48%	-12.67%	-	-
Horiz. %	99.60%	78.95%	96.44%	89.26%	100.85%	87.33%	100.00%	-
EPS	4.74	2.42	4.66	6.57	7.74	9.58	9.29	-10.60%
YoY %	95.87%	-48.07%	-29.07%	-15.12%	-19.21%	3.12%	-	-
Horiz. %	51.02%	26.05%	50.16%	70.72%	83.32%	103.12%	100.00%	-
DPS	3.23	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	0.6622	0.6454	0.6333	0.641	0.6134	0.5915	0.5697	2.53%
YoY %	2.60%	1.91%	-1.20%	4.50%	3.70%	3.83%	-	-
Horiz. %	116.24%	113.29%	111.16%	112.52%	107.67%	103.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.72	0.67	0.83	1.28	1.17	1.69	1.64	-
P/RPS	0.87	1.02	1.05	1.76	1.42	2.38	2.01	-13.02%
YoY %	-14.71%	-2.86%	-40.34%	23.94%	-40.34%	18.41%	-	-
Horiz. %	43.28%	50.75%	52.24%	87.56%	70.65%	118.41%	100.00%	-
P/EPS	8.18	14.89	9.72	10.67	8.27	9.66	9.67	-2.74%
YoY %	-45.06%	53.19%	-8.90%	29.02%	-14.39%	-0.10%	-	-
Horiz. %	84.59%	153.98%	100.52%	110.34%	85.52%	99.90%	100.00%	-
EY	12.22	6.72	10.29	9.38	12.09	10.36	10.34	2.82%
YoY %	81.85%	-34.69%	9.70%	-22.42%	16.70%	0.19%	-	-
Horiz. %	118.18%	64.99%	99.52%	90.72%	116.92%	100.19%	100.00%	-
DY	8.33	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.59	0.56	0.72	1.09	1.04	1.56	1.58	-15.13%
YoY %	5.36%	-22.22%	-33.94%	4.81%	-33.33%	-1.27%	-	-
Horiz. %	37.34%	35.44%	45.57%	68.99%	65.82%	98.73%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	20/08/09	20/08/08	20/08/07	21/08/06	08/08/05	18/08/04	-
Price	0.75	0.70	0.61	1.15	1.20	1.66	1.55	-
P/RPS	0.91	1.07	0.77	1.58	1.46	2.33	1.90	-11.54%
YoY %	-14.95%	38.96%	-51.27%	8.22%	-37.34%	22.63%	-	-
Horiz. %	47.89%	56.32%	40.53%	83.16%	76.84%	122.63%	100.00%	-
P/EPS	8.52	15.56	7.14	9.58	8.49	9.49	9.14	-1.16%
YoY %	-45.24%	117.93%	-25.47%	12.84%	-10.54%	3.83%	-	-
Horiz. %	93.22%	170.24%	78.12%	104.81%	92.89%	103.83%	100.00%	-
EY	11.73	6.43	14.00	10.43	11.78	10.54	10.94	1.16%
YoY %	82.43%	-54.07%	34.23%	-11.46%	11.76%	-3.66%	-	-
Horiz. %	107.22%	58.78%	127.97%	95.34%	107.68%	96.34%	100.00%	-
DY	8.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.61	0.58	0.53	0.98	1.07	1.54	1.49	-13.82%
YoY %	5.17%	9.43%	-45.92%	-8.41%	-30.52%	3.36%	-	-
Horiz. %	40.94%	38.93%	35.57%	65.77%	71.81%	103.36%	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