[YB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 82.16%
YoY- -13.39%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 144,144 166,268 156,430 129,218 139,316 129,786 102,878 5.77%
PBT 15,204 17,288 14,970 15,188 18,560 18,266 9,598 7.96%
Tax -3,678 -3,788 -3,656 -3,822 -4,762 -4,426 -2,528 6.44%
NP 11,526 13,500 11,314 11,366 13,798 13,840 7,070 8.48%
-
NP to SH 11,526 13,500 11,314 11,950 13,798 13,840 7,070 8.48%
-
Tax Rate 24.19% 21.91% 24.42% 25.16% 25.66% 24.23% 26.34% -
Total Cost 132,618 152,768 145,116 117,852 125,518 115,946 95,808 5.56%
-
Net Worth 209,128 198,251 195,819 206,260 199,583 193,445 188,533 1.74%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 12,432 9,821 9,429 9,436 - -
Div Payout % - - 109.89% 82.19% 68.34% 68.18% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 209,128 198,251 195,819 206,260 199,583 193,445 188,533 1.74%
NOSH 159,639 157,342 155,412 163,698 157,152 157,272 157,111 0.26%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.00% 8.12% 7.23% 8.80% 9.90% 10.66% 6.87% -
ROE 5.51% 6.81% 5.78% 5.79% 6.91% 7.15% 3.75% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 90.29 105.67 100.65 78.94 88.65 82.52 65.48 5.49%
EPS 7.22 8.58 7.28 7.30 8.78 8.80 4.50 8.19%
DPS 0.00 0.00 8.00 6.00 6.00 6.00 0.00 -
NAPS 1.31 1.26 1.26 1.26 1.27 1.23 1.20 1.47%
Adjusted Per Share Value based on latest NOSH - 167,374
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 49.38 56.96 53.59 44.27 47.73 44.47 35.25 5.77%
EPS 3.95 4.63 3.88 4.09 4.73 4.74 2.42 8.50%
DPS 0.00 0.00 4.26 3.37 3.23 3.23 0.00 -
NAPS 0.7165 0.6792 0.6709 0.7067 0.6838 0.6628 0.6459 1.74%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.97 1.17 0.87 0.83 0.86 0.72 0.67 -
P/RPS 1.07 1.11 0.86 1.05 0.97 0.87 1.02 0.80%
P/EPS 13.43 13.64 11.95 11.37 9.79 8.18 14.89 -1.70%
EY 7.44 7.33 8.37 8.80 10.21 12.22 6.72 1.71%
DY 0.00 0.00 9.20 7.23 6.98 8.33 0.00 -
P/NAPS 0.74 0.93 0.69 0.66 0.68 0.59 0.56 4.75%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 21/08/14 27/08/13 28/08/12 18/08/11 19/08/10 20/08/09 -
Price 0.815 1.20 0.865 0.83 0.88 0.75 0.70 -
P/RPS 0.90 1.14 0.86 1.05 0.99 0.91 1.07 -2.84%
P/EPS 11.29 13.99 11.88 11.37 10.02 8.52 15.56 -5.20%
EY 8.86 7.15 8.42 8.80 9.98 11.73 6.43 5.48%
DY 0.00 0.00 9.25 7.23 6.82 8.00 0.00 -
P/NAPS 0.62 0.95 0.69 0.66 0.69 0.61 0.58 1.11%

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
Post a Comment