[YB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 49.34%
YoY- -5.32%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 141,162 144,144 166,268 156,430 129,218 139,316 129,786 1.40%
PBT 12,496 15,204 17,288 14,970 15,188 18,560 18,266 -6.12%
Tax -2,912 -3,678 -3,788 -3,656 -3,822 -4,762 -4,426 -6.73%
NP 9,584 11,526 13,500 11,314 11,366 13,798 13,840 -5.93%
-
NP to SH 9,584 11,526 13,500 11,314 11,950 13,798 13,840 -5.93%
-
Tax Rate 23.30% 24.19% 21.91% 24.42% 25.16% 25.66% 24.23% -
Total Cost 131,578 132,618 152,768 145,116 117,852 125,518 115,946 2.12%
-
Net Worth 216,667 209,128 198,251 195,819 206,260 199,583 193,445 1.90%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 12,432 9,821 9,429 9,436 -
Div Payout % - - - 109.89% 82.19% 68.34% 68.18% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 216,667 209,128 198,251 195,819 206,260 199,583 193,445 1.90%
NOSH 158,151 159,639 157,342 155,412 163,698 157,152 157,272 0.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.79% 8.00% 8.12% 7.23% 8.80% 9.90% 10.66% -
ROE 4.42% 5.51% 6.81% 5.78% 5.79% 6.91% 7.15% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 89.26 90.29 105.67 100.65 78.94 88.65 82.52 1.31%
EPS 6.06 7.22 8.58 7.28 7.30 8.78 8.80 -6.02%
DPS 0.00 0.00 0.00 8.00 6.00 6.00 6.00 -
NAPS 1.37 1.31 1.26 1.26 1.26 1.27 1.23 1.81%
Adjusted Per Share Value based on latest NOSH - 154,855
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 48.44 49.47 57.06 53.68 44.35 47.81 44.54 1.40%
EPS 3.29 3.96 4.63 3.88 4.10 4.74 4.75 -5.93%
DPS 0.00 0.00 0.00 4.27 3.37 3.24 3.24 -
NAPS 0.7436 0.7177 0.6804 0.672 0.7078 0.6849 0.6639 1.90%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.85 0.97 1.17 0.87 0.83 0.86 0.72 -
P/RPS 0.95 1.07 1.11 0.86 1.05 0.97 0.87 1.47%
P/EPS 14.03 13.43 13.64 11.95 11.37 9.79 8.18 9.39%
EY 7.13 7.44 7.33 8.37 8.80 10.21 12.22 -8.58%
DY 0.00 0.00 0.00 9.20 7.23 6.98 8.33 -
P/NAPS 0.62 0.74 0.93 0.69 0.66 0.68 0.59 0.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 21/08/14 27/08/13 28/08/12 18/08/11 19/08/10 -
Price 0.835 0.815 1.20 0.865 0.83 0.88 0.75 -
P/RPS 0.94 0.90 1.14 0.86 1.05 0.99 0.91 0.54%
P/EPS 13.78 11.29 13.99 11.88 11.37 10.02 8.52 8.33%
EY 7.26 8.86 7.15 8.42 8.80 9.98 11.73 -7.67%
DY 0.00 0.00 0.00 9.25 7.23 6.82 8.00 -
P/NAPS 0.61 0.62 0.95 0.69 0.66 0.69 0.61 0.00%

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
Post a Comment