[YB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

20-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 196.81%

YoY- -48.09%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	64,609	69,658	64,893	51,439	62,831	58,158	65,704	-0.27%
YoY %	-7.25%	7.34%	26.16%	-18.13%	8.04%	-11.48%	-	-
Horiz. %	98.33%	106.02%	98.77%	78.29%	95.63%	88.52%	100.00%	-
PBT	7,594	9,280	9,133	4,799	8,593	12,180	15,807	-11.49%
YoY %	-18.17%	1.61%	90.31%	-44.15%	-29.45%	-22.95%	-	-
Horiz. %	48.04%	58.71%	57.78%	30.36%	54.36%	77.05%	100.00%	-
Tax	-1,911	-2,381	-2,213	-1,264	-1,783	-2,578	-4,496	-13.27%
YoY %	19.74%	-7.59%	-75.08%	29.11%	30.84%	42.66%	-	-
Horiz. %	42.50%	52.96%	49.22%	28.11%	39.66%	57.34%	100.00%	-
NP	5,683	6,899	6,920	3,535	6,810	9,602	11,311	-10.82%
YoY %	-17.63%	-0.30%	95.76%	-48.09%	-29.08%	-15.11%	-	-
Horiz. %	50.24%	60.99%	61.18%	31.25%	60.21%	84.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,975	6,899	6,920	3,535	6,810	9,602	11,311	-10.08%
YoY %	-13.39%	-0.30%	95.76%	-48.09%	-29.08%	-15.11%	-	-
Horiz. %	52.82%	60.99%	61.18%	31.25%	60.21%	84.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.16%	25.66%	24.23%	26.34%	20.75%	21.17%	28.44%	-
YoY %	-1.95%	5.90%	-8.01%	26.94%	-1.98%	-25.56%	-	-
Horiz. %	88.47%	90.23%	85.20%	92.62%	72.96%	74.44%	100.00%	-
Total Cost	58,926	62,759	57,973	47,904	56,021	48,556	54,393	1.34%
YoY %	-6.11%	8.26%	21.02%	-14.49%	15.37%	-10.73%	-	-
Horiz. %	108.33%	115.38%	106.58%	88.07%	102.99%	89.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,260	199,583	193,445	188,533	185,002	187,238	179,184	2.37%
YoY %	3.35%	3.17%	2.61%	1.91%	-1.19%	4.49%	-	-
Horiz. %	115.11%	111.38%	107.96%	105.22%	103.25%	104.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	4,910	4,714	4,718	-	-	-	-	-
YoY %	4.16%	-0.08%	0.00%	-	-	-	-	-
Horiz. %	104.07%	99.92%	100.00%	-	-	-	-	-
Div Payout %	82.19%	68.34%	68.18%	-	-	-	-	-
YoY %	20.27%	0.23%	0.00%	-	-	-	-	-
Horiz. %	120.55%	100.23%	100.00%	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	206,260	199,583	193,445	188,533	185,002	187,238	179,184	2.37%
YoY %	3.35%	3.17%	2.61%	1.91%	-1.19%	4.49%	-	-
Horiz. %	115.11%	111.38%	107.96%	105.22%	103.25%	104.49%	100.00%	-
NOSH	163,698	157,152	157,272	157,111	159,484	160,033	159,985	0.38%
YoY %	4.17%	-0.08%	0.10%	-1.49%	-0.34%	0.03%	-	-
Horiz. %	102.32%	98.23%	98.30%	98.20%	99.69%	100.03%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	8.80%	9.90%	10.66%	6.87%	10.84%	16.51%	17.22%	-
YoY %	-11.11%	-7.13%	55.17%	-36.62%	-34.34%	-4.12%	-	-
Horiz. %	51.10%	57.49%	61.90%	39.90%	62.95%	95.88%	100.00%	-
ROE	2.90%	3.46%	3.58%	1.87%	3.68%	5.13%	6.31%	-
YoY %	-16.18%	-3.35%	91.44%	-49.18%	-28.27%	-18.70%	-	-
Horiz. %	45.96%	54.83%	56.74%	29.64%	58.32%	81.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	39.47	44.33	41.26	32.74	39.40	36.34	41.07	-0.65%
YoY %	-10.96%	7.44%	26.02%	-16.90%	8.42%	-11.52%	-	-
Horiz. %	96.10%	107.94%	100.46%	79.72%	95.93%	88.48%	100.00%	-
EPS	3.65	4.39	4.40	2.25	4.27	6.00	7.07	-10.42%
YoY %	-16.86%	-0.23%	95.56%	-47.31%	-28.83%	-15.13%	-	-
Horiz. %	51.63%	62.09%	62.23%	31.82%	60.40%	84.87%	100.00%	-
DPS	3.00	3.00	3.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	-	-	-	-	-
NAPS	1.26	1.27	1.23	1.20	1.16	1.17	1.12	1.98%
YoY %	-0.79%	3.25%	2.50%	3.45%	-0.85%	4.46%	-	-
Horiz. %	112.50%	113.39%	109.82%	107.14%	103.57%	104.46%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 157,315
RPS	22.17	23.90	22.26	17.65	21.56	19.95	22.54	-0.27%
YoY %	-7.24%	7.37%	26.12%	-18.14%	8.07%	-11.49%	-	-
Horiz. %	98.36%	106.03%	98.76%	78.31%	95.65%	88.51%	100.00%	-
EPS	2.05	2.37	2.37	1.21	2.34	3.29	3.88	-10.07%
YoY %	-13.50%	0.00%	95.87%	-48.29%	-28.88%	-15.21%	-	-
Horiz. %	52.84%	61.08%	61.08%	31.19%	60.31%	84.79%	100.00%	-
DPS	1.68	1.62	1.62	0.00	0.00	0.00	0.00	-
YoY %	3.70%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	103.70%	100.00%	100.00%	-	-	-	-	-
NAPS	0.7077	0.6848	0.6637	0.6469	0.6347	0.6424	0.6148	2.37%
YoY %	3.34%	3.18%	2.60%	1.92%	-1.20%	4.49%	-	-
Horiz. %	115.11%	111.39%	107.95%	105.22%	103.24%	104.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.83	0.86	0.72	0.67	0.83	1.28	1.17	-
P/RPS	2.10	1.94	1.74	2.05	2.11	3.52	2.85	-4.95%
YoY %	8.25%	11.49%	-15.12%	-2.84%	-40.06%	23.51%	-	-
Horiz. %	73.68%	68.07%	61.05%	71.93%	74.04%	123.51%	100.00%	-
P/EPS	22.74	19.59	16.36	29.78	19.44	21.33	16.55	5.43%
YoY %	16.08%	19.74%	-45.06%	53.19%	-8.86%	28.88%	-	-
Horiz. %	137.40%	118.37%	98.85%	179.94%	117.46%	128.88%	100.00%	-
EY	4.40	5.10	6.11	3.36	5.14	4.69	6.04	-5.13%
YoY %	-13.73%	-16.53%	81.85%	-34.63%	9.59%	-22.35%	-	-
Horiz. %	72.85%	84.44%	101.16%	55.63%	85.10%	77.65%	100.00%	-
DY	3.61	3.49	4.17	0.00	0.00	0.00	0.00	-
YoY %	3.44%	-16.31%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	86.57%	83.69%	100.00%	-	-	-	-	-
P/NAPS	0.66	0.68	0.59	0.56	0.72	1.09	1.04	-7.29%
YoY %	-2.94%	15.25%	5.36%	-22.22%	-33.94%	4.81%	-	-
Horiz. %	63.46%	65.38%	56.73%	53.85%	69.23%	104.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	18/08/11	19/08/10	20/08/09	20/08/08	20/08/07	21/08/06	-
Price	0.83	0.88	0.75	0.70	0.61	1.15	1.20	-
P/RPS	2.10	1.99	1.82	2.14	1.55	3.16	2.92	-5.34%
YoY %	5.53%	9.34%	-14.95%	38.06%	-50.95%	8.22%	-	-
Horiz. %	71.92%	68.15%	62.33%	73.29%	53.08%	108.22%	100.00%	-
P/EPS	22.74	20.05	17.05	31.11	14.29	19.17	16.97	4.99%
YoY %	13.42%	17.60%	-45.19%	117.70%	-25.46%	12.96%	-	-
Horiz. %	134.00%	118.15%	100.47%	183.32%	84.21%	112.96%	100.00%	-
EY	4.40	4.99	5.87	3.21	7.00	5.22	5.89	-4.74%
YoY %	-11.82%	-14.99%	82.87%	-54.14%	34.10%	-11.38%	-	-
Horiz. %	74.70%	84.72%	99.66%	54.50%	118.85%	88.62%	100.00%	-
DY	3.61	3.41	4.00	0.00	0.00	0.00	0.00	-
YoY %	5.87%	-14.75%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	90.25%	85.25%	100.00%	-	-	-	-	-
P/NAPS	0.66	0.69	0.61	0.58	0.53	0.98	1.07	-7.73%
YoY %	-4.35%	13.11%	5.17%	9.43%	-45.92%	-8.41%	-	-
Horiz. %	61.68%	64.49%	57.01%	54.21%	49.53%	91.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos