[YB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.0%
YoY- -3.92%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 123,366 115,676 134,198 116,914 135,020 114,681 114,193 1.29%
PBT 18,598 24,004 32,998 34,746 40,417 31,504 35,058 -10.01%
Tax -4,201 -4,164 -8,953 -6,472 -10,988 -7,086 -6,632 -7.32%
NP 14,397 19,840 24,045 28,274 29,429 24,417 28,426 -10.70%
-
NP to SH 14,397 19,840 24,045 28,274 29,429 24,417 28,426 -10.70%
-
Tax Rate 22.59% 17.35% 27.13% 18.63% 27.19% 22.49% 18.92% -
Total Cost 108,969 95,836 110,153 88,640 105,590 90,264 85,766 4.06%
-
Net Worth 188,207 185,599 180,820 171,248 167,939 159,938 137,355 5.38%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 6,379 - 10,667 14,937 14,927 7,463 4,976 4.22%
Div Payout % 44.31% - 44.37% 52.83% 50.72% 30.57% 17.51% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 188,207 185,599 180,820 171,248 167,939 159,938 137,355 5.38%
NOSH 159,497 159,999 160,017 160,045 159,942 159,938 149,299 1.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.67% 17.15% 17.92% 24.18% 21.80% 21.29% 24.89% -
ROE 7.65% 10.69% 13.30% 16.51% 17.52% 15.27% 20.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 77.35 72.30 83.86 73.05 84.42 71.70 76.49 0.18%
EPS 9.03 12.40 15.03 17.67 18.40 15.27 19.04 -11.68%
DPS 4.00 0.00 6.67 9.33 9.33 4.67 3.33 3.09%
NAPS 1.18 1.16 1.13 1.07 1.05 1.00 0.92 4.23%
Adjusted Per Share Value based on latest NOSH - 160,155
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 42.23 39.60 45.94 40.02 46.22 39.26 39.09 1.29%
EPS 4.93 6.79 8.23 9.68 10.07 8.36 9.73 -10.70%
DPS 2.18 0.00 3.65 5.11 5.11 2.56 1.70 4.22%
NAPS 0.6443 0.6354 0.619 0.5863 0.5749 0.5475 0.4702 5.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.57 1.20 1.18 1.62 1.62 1.08 1.03 -
P/RPS 0.74 1.66 1.41 2.22 1.92 1.51 1.35 -9.52%
P/EPS 6.31 9.68 7.85 9.17 8.80 7.07 5.41 2.59%
EY 15.84 10.33 12.73 10.91 11.36 14.14 18.49 -2.54%
DY 7.02 0.00 5.65 5.76 5.76 4.32 3.24 13.74%
P/NAPS 0.48 1.03 1.04 1.51 1.54 1.08 1.12 -13.15%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 19/11/07 16/11/06 18/11/05 04/11/04 14/11/03 15/11/02 -
Price 0.52 1.14 1.21 1.44 1.67 1.30 1.05 -
P/RPS 0.67 1.58 1.44 1.97 1.98 1.81 1.37 -11.22%
P/EPS 5.76 9.19 8.05 8.15 9.08 8.52 5.51 0.74%
EY 17.36 10.88 12.42 12.27 11.02 11.74 18.13 -0.72%
DY 7.69 0.00 5.51 6.48 5.59 3.59 3.17 15.90%
P/NAPS 0.44 0.98 1.07 1.35 1.59 1.30 1.14 -14.65%

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