[YB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 3.19%
YoY- 19.24%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 113,370 133,242 136,510 163,994 153,106 128,316 135,750 -2.95%
PBT -2,461 8,773 12,174 18,128 15,406 13,161 15,282 -
Tax 629 -1,977 -2,860 -4,197 -3,724 -3,353 -4,016 -
NP -1,832 6,796 9,314 13,930 11,682 9,808 11,266 -
-
NP to SH -1,832 6,796 9,314 13,930 11,682 9,808 11,266 -
-
Tax Rate - 22.54% 23.49% 23.15% 24.17% 25.48% 26.28% -
Total Cost 115,202 126,446 127,196 150,064 141,424 118,508 124,484 -1.28%
-
Net Worth 211,606 214,610 210,536 202,321 192,298 193,250 194,758 1.39%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 8,270 6,233 6,282 -
Div Payout % - - - - 70.80% 63.56% 55.76% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 211,606 214,610 210,536 202,321 192,298 193,250 194,758 1.39%
NOSH 160,000 157,801 159,497 158,063 155,079 155,847 157,063 0.30%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -1.62% 5.10% 6.82% 8.49% 7.63% 7.64% 8.30% -
ROE -0.87% 3.17% 4.42% 6.89% 6.08% 5.08% 5.78% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 74.47 84.44 85.59 103.75 98.73 82.33 86.43 -2.44%
EPS -1.20 4.31 5.84 8.81 7.53 6.29 7.17 -
DPS 0.00 0.00 0.00 0.00 5.33 4.00 4.00 -
NAPS 1.39 1.36 1.32 1.28 1.24 1.24 1.24 1.91%
Adjusted Per Share Value based on latest NOSH - 159,396
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 38.84 45.65 46.77 56.19 52.46 43.96 46.51 -2.95%
EPS -0.63 2.33 3.19 4.77 4.00 3.36 3.86 -
DPS 0.00 0.00 0.00 0.00 2.83 2.14 2.15 -
NAPS 0.725 0.7353 0.7213 0.6932 0.6588 0.6621 0.6673 1.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.77 0.835 0.835 1.27 0.94 0.88 0.85 -
P/RPS 1.03 0.99 0.98 1.22 0.95 1.07 0.98 0.83%
P/EPS -63.99 19.39 14.30 14.41 12.48 13.98 11.85 -
EY -1.56 5.16 6.99 6.94 8.01 7.15 8.44 -
DY 0.00 0.00 0.00 0.00 5.67 4.55 4.71 -
P/NAPS 0.55 0.61 0.63 0.99 0.76 0.71 0.69 -3.70%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 25/11/16 20/11/15 21/11/14 21/11/13 21/11/12 18/11/11 -
Price 0.785 0.84 0.86 1.11 0.98 0.83 0.84 -
P/RPS 1.05 0.99 1.00 1.07 0.99 1.01 0.97 1.32%
P/EPS -65.23 19.50 14.73 12.59 13.01 13.19 11.71 -
EY -1.53 5.13 6.79 7.94 7.69 7.58 8.54 -
DY 0.00 0.00 0.00 0.00 5.44 4.82 4.76 -
P/NAPS 0.56 0.62 0.65 0.87 0.79 0.67 0.68 -3.18%

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