[YB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 198.68%
YoY- -5.32%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 70,581 72,072 83,134 78,215 64,609 69,658 64,893 1.40%
PBT 6,248 7,602 8,644 7,485 7,594 9,280 9,133 -6.12%
Tax -1,456 -1,839 -1,894 -1,828 -1,911 -2,381 -2,213 -6.73%
NP 4,792 5,763 6,750 5,657 5,683 6,899 6,920 -5.93%
-
NP to SH 4,792 5,763 6,750 5,657 5,975 6,899 6,920 -5.93%
-
Tax Rate 23.30% 24.19% 21.91% 24.42% 25.16% 25.66% 24.23% -
Total Cost 65,789 66,309 76,384 72,558 58,926 62,759 57,973 2.12%
-
Net Worth 216,667 209,128 198,251 195,819 206,260 199,583 193,445 1.90%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 6,216 4,910 4,714 4,718 -
Div Payout % - - - 109.89% 82.19% 68.34% 68.18% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 216,667 209,128 198,251 195,819 206,260 199,583 193,445 1.90%
NOSH 158,151 159,639 157,342 155,412 163,698 157,152 157,272 0.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.79% 8.00% 8.12% 7.23% 8.80% 9.90% 10.66% -
ROE 2.21% 2.76% 3.40% 2.89% 2.90% 3.46% 3.58% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.63 45.15 52.84 50.33 39.47 44.33 41.26 1.31%
EPS 3.03 3.61 4.29 3.64 3.65 4.39 4.40 -6.02%
DPS 0.00 0.00 0.00 4.00 3.00 3.00 3.00 -
NAPS 1.37 1.31 1.26 1.26 1.26 1.27 1.23 1.81%
Adjusted Per Share Value based on latest NOSH - 154,855
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.22 24.73 28.53 26.84 22.17 23.91 22.27 1.40%
EPS 1.64 1.98 2.32 1.94 2.05 2.37 2.37 -5.94%
DPS 0.00 0.00 0.00 2.13 1.69 1.62 1.62 -
NAPS 0.7436 0.7177 0.6804 0.672 0.7078 0.6849 0.6639 1.90%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.85 0.97 1.17 0.87 0.83 0.86 0.72 -
P/RPS 1.90 2.15 2.21 1.73 2.10 1.94 1.74 1.47%
P/EPS 28.05 26.87 27.27 23.90 22.74 19.59 16.36 9.39%
EY 3.56 3.72 3.67 4.18 4.40 5.10 6.11 -8.60%
DY 0.00 0.00 0.00 4.60 3.61 3.49 4.17 -
P/NAPS 0.62 0.74 0.93 0.69 0.66 0.68 0.59 0.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 21/08/14 27/08/13 28/08/12 18/08/11 19/08/10 -
Price 0.835 0.815 1.20 0.865 0.83 0.88 0.75 -
P/RPS 1.87 1.81 2.27 1.72 2.10 1.99 1.82 0.45%
P/EPS 27.56 22.58 27.97 23.76 22.74 20.05 17.05 8.32%
EY 3.63 4.43 3.57 4.21 4.40 4.99 5.87 -7.69%
DY 0.00 0.00 0.00 4.62 3.61 3.41 4.00 -
P/NAPS 0.61 0.62 0.95 0.69 0.66 0.69 0.61 0.00%

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
Post a Comment