[YB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -38.1%
YoY- -39.77%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 151,304 157,400 146,828 112,820 126,648 114,572 91,312 8.77%
PBT 13,088 10,752 9,900 9,008 14,804 8,220 6,536 12.26%
Tax -3,140 -1,652 -2,324 -2,400 -3,912 -2,036 -1,772 9.99%
NP 9,948 9,100 7,576 6,608 10,892 6,184 4,764 13.04%
-
NP to SH 9,948 9,100 7,576 6,560 10,892 6,184 4,764 13.04%
-
Tax Rate 23.99% 15.36% 23.47% 26.64% 26.43% 24.77% 27.11% -
Total Cost 141,356 148,300 139,252 106,212 115,756 108,388 86,548 8.51%
-
Net Worth 204,061 198,095 197,162 196,490 201,470 198,771 192,148 1.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 204,061 198,095 197,162 196,490 201,470 198,771 192,148 1.00%
NOSH 159,423 154,761 155,245 154,716 157,398 157,755 158,800 0.06%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.57% 5.78% 5.16% 5.86% 8.60% 5.40% 5.22% -
ROE 4.88% 4.59% 3.84% 3.34% 5.41% 3.11% 2.48% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 94.91 101.70 94.58 72.92 80.46 72.63 57.50 8.70%
EPS 6.24 5.88 4.88 4.24 6.92 3.92 3.00 12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.28 1.27 1.27 1.28 1.26 1.21 0.94%
Adjusted Per Share Value based on latest NOSH - 154,716
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 51.84 53.93 50.30 38.65 43.39 39.25 31.28 8.78%
EPS 3.41 3.12 2.60 2.25 3.73 2.12 1.63 13.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6991 0.6787 0.6755 0.6732 0.6903 0.681 0.6583 1.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.05 1.15 0.835 0.90 0.90 0.79 0.54 -
P/RPS 1.11 1.13 0.88 1.23 1.12 1.09 0.94 2.80%
P/EPS 16.83 19.56 17.11 21.23 13.01 20.15 18.00 -1.11%
EY 5.94 5.11 5.84 4.71 7.69 4.96 5.56 1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 0.66 0.71 0.70 0.63 0.45 10.51%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 21/05/14 21/05/13 21/05/12 18/05/11 19/05/10 21/05/09 -
Price 1.00 1.29 0.93 0.88 0.90 0.85 0.69 -
P/RPS 1.05 1.27 0.98 1.21 1.12 1.17 1.20 -2.19%
P/EPS 16.03 21.94 19.06 20.75 13.01 21.68 23.00 -5.83%
EY 6.24 4.56 5.25 4.82 7.69 4.61 4.35 6.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.01 0.73 0.69 0.70 0.67 0.57 5.36%

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