[YB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 32.81%
YoY- -34.78%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 128,316 135,750 130,632 107,864 123,366 115,676 134,198 -0.74%
PBT 13,161 15,282 19,645 12,650 18,598 24,004 32,998 -14.19%
Tax -3,353 -4,016 -4,332 -3,261 -4,201 -4,164 -8,953 -15.08%
NP 9,808 11,266 15,313 9,389 14,397 19,840 24,045 -13.87%
-
NP to SH 9,808 11,266 15,313 9,389 14,397 19,840 24,045 -13.87%
-
Tax Rate 25.48% 26.28% 22.05% 25.78% 22.59% 17.35% 27.13% -
Total Cost 118,508 124,484 115,318 98,474 108,969 95,836 110,153 1.22%
-
Net Worth 193,250 194,758 193,514 192,197 188,207 185,599 180,820 1.11%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,233 6,282 6,293 - 6,379 - 10,667 -8.55%
Div Payout % 63.56% 55.76% 41.10% - 44.31% - 44.37% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 193,250 194,758 193,514 192,197 188,207 185,599 180,820 1.11%
NOSH 155,847 157,063 157,328 157,539 159,497 159,999 160,017 -0.43%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.64% 8.30% 11.72% 8.70% 11.67% 17.15% 17.92% -
ROE 5.08% 5.78% 7.91% 4.89% 7.65% 10.69% 13.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 82.33 86.43 83.03 68.47 77.35 72.30 83.86 -0.30%
EPS 6.29 7.17 9.73 5.96 9.03 12.40 15.03 -13.50%
DPS 4.00 4.00 4.00 0.00 4.00 0.00 6.67 -8.16%
NAPS 1.24 1.24 1.23 1.22 1.18 1.16 1.13 1.55%
Adjusted Per Share Value based on latest NOSH - 157,264
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 43.96 46.51 44.76 36.95 42.27 39.63 45.98 -0.74%
EPS 3.36 3.86 5.25 3.22 4.93 6.80 8.24 -13.87%
DPS 2.14 2.15 2.16 0.00 2.19 0.00 3.65 -8.50%
NAPS 0.6621 0.6673 0.663 0.6585 0.6448 0.6359 0.6195 1.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.85 0.80 0.70 0.57 1.20 1.18 -
P/RPS 1.07 0.98 0.96 1.02 0.74 1.66 1.41 -4.49%
P/EPS 13.98 11.85 8.22 11.74 6.31 9.68 7.85 10.08%
EY 7.15 8.44 12.17 8.51 15.84 10.33 12.73 -9.15%
DY 4.55 4.71 5.00 0.00 7.02 0.00 5.65 -3.54%
P/NAPS 0.71 0.69 0.65 0.57 0.48 1.03 1.04 -6.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 18/11/11 23/11/10 19/11/09 20/11/08 19/11/07 16/11/06 -
Price 0.83 0.84 0.81 0.70 0.52 1.14 1.21 -
P/RPS 1.01 0.97 0.98 1.02 0.67 1.58 1.44 -5.73%
P/EPS 13.19 11.71 8.32 11.74 5.76 9.19 8.05 8.56%
EY 7.58 8.54 12.02 8.51 17.36 10.88 12.42 -7.89%
DY 4.82 4.76 4.94 0.00 7.69 0.00 5.51 -2.20%
P/NAPS 0.67 0.68 0.66 0.57 0.44 0.98 1.07 -7.49%

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