[YB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 8.82%
YoY- 0.71%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 136,981 162,697 158,118 131,363 132,742 131,845 111,050 3.55%
PBT 12,350 17,442 16,770 14,296 13,314 15,320 15,435 -3.64%
Tax -2,867 -4,191 -4,127 -3,623 -2,716 0 -3,626 -3.83%
NP 9,483 13,251 12,643 10,673 10,598 15,320 11,809 -3.58%
-
NP to SH 9,483 13,251 12,643 10,673 10,598 15,175 11,809 -3.58%
-
Tax Rate 23.21% 24.03% 24.61% 25.34% 20.40% 0.00% 23.49% -
Total Cost 127,498 149,446 145,475 120,690 122,144 116,525 99,241 4.26%
-
Net Worth 213,566 206,056 197,013 196,320 200,684 198,184 196,816 1.36%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,170 10,859 10,906 11,238 11,010 9,447 -
Div Payout % - 23.92% 85.89% 102.19% 106.04% 72.56% 80.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 213,566 206,056 197,013 196,320 200,684 198,184 196,816 1.36%
NOSH 159,378 158,504 155,128 155,810 160,547 157,289 157,453 0.20%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.92% 8.14% 8.00% 8.12% 7.98% 11.62% 10.63% -
ROE 4.44% 6.43% 6.42% 5.44% 5.28% 7.66% 6.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 85.95 102.64 101.93 84.31 82.68 83.82 70.53 3.34%
EPS 5.95 8.36 8.15 6.85 6.76 9.74 7.50 -3.78%
DPS 0.00 2.00 7.00 7.00 7.00 7.00 6.00 -
NAPS 1.34 1.30 1.27 1.26 1.25 1.26 1.25 1.16%
Adjusted Per Share Value based on latest NOSH - 155,727
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 46.93 55.74 54.17 45.01 45.48 45.17 38.05 3.55%
EPS 3.25 4.54 4.33 3.66 3.63 5.20 4.05 -3.59%
DPS 0.00 1.09 3.72 3.74 3.85 3.77 3.24 -
NAPS 0.7317 0.706 0.675 0.6726 0.6876 0.679 0.6743 1.37%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.845 1.02 0.97 0.85 0.83 0.81 0.71 -
P/RPS 0.98 0.99 0.95 1.01 1.00 0.97 1.01 -0.50%
P/EPS 14.20 12.20 11.90 12.41 12.57 8.40 9.47 6.98%
EY 7.04 8.20 8.40 8.06 7.95 11.91 10.56 -6.53%
DY 0.00 1.96 7.22 8.24 8.43 8.64 8.45 -
P/NAPS 0.63 0.78 0.76 0.67 0.66 0.64 0.57 1.68%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 25/02/14 26/02/13 27/02/12 25/02/11 23/02/10 -
Price 0.86 1.12 1.09 0.835 0.93 0.85 0.74 -
P/RPS 1.00 1.09 1.07 0.99 1.12 1.01 1.05 -0.80%
P/EPS 14.45 13.40 13.37 12.19 14.09 8.81 9.87 6.55%
EY 6.92 7.46 7.48 8.20 7.10 11.35 10.14 -6.16%
DY 0.00 1.79 6.42 8.38 7.53 8.24 8.11 -
P/NAPS 0.64 0.86 0.86 0.66 0.74 0.67 0.59 1.36%

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