[YB] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

21-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 196.7%

YoY- 19.32%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	58,098	70,581	72,072	83,134	78,215	64,609	69,658	-2.97%
YoY %	-17.69%	-2.07%	-13.31%	6.29%	21.06%	-7.25%	-	-
Horiz. %	83.40%	101.33%	103.47%	119.35%	112.28%	92.75%	100.00%	-
PBT	-227	6,248	7,602	8,644	7,485	7,594	9,280	-
YoY %	-103.63%	-17.81%	-12.05%	15.48%	-1.44%	-18.17%	-	-
Horiz. %	-2.45%	67.33%	81.92%	93.15%	80.66%	81.83%	100.00%	-
Tax	90	-1,456	-1,839	-1,894	-1,828	-1,911	-2,381	-
YoY %	106.18%	20.83%	2.90%	-3.61%	4.34%	19.74%	-	-
Horiz. %	-3.78%	61.15%	77.24%	79.55%	76.77%	80.26%	100.00%	-
NP	-137	4,792	5,763	6,750	5,657	5,683	6,899	-
YoY %	-102.86%	-16.85%	-14.62%	19.32%	-0.46%	-17.63%	-	-
Horiz. %	-1.99%	69.46%	83.53%	97.84%	82.00%	82.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-137	4,792	5,763	6,750	5,657	5,975	6,899	-
YoY %	-102.86%	-16.85%	-14.62%	19.32%	-5.32%	-13.39%	-	-
Horiz. %	-1.99%	69.46%	83.53%	97.84%	82.00%	86.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	23.30%	24.19%	21.91%	24.42%	25.16%	25.66%	-
YoY %	-	-3.68%	10.41%	-10.28%	-2.94%	-1.95%	-	-
Horiz. %	-	90.80%	94.27%	85.39%	95.17%	98.05%	100.00%	-
Total Cost	58,235	65,789	66,309	76,384	72,558	58,926	62,759	-1.23%
YoY %	-11.48%	-0.78%	-13.19%	5.27%	23.13%	-6.11%	-	-
Horiz. %	92.79%	104.83%	105.66%	121.71%	115.61%	93.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,128	216,667	209,128	198,251	195,819	206,260	199,583	1.09%
YoY %	-1.63%	3.60%	5.49%	1.24%	-5.06%	3.35%	-	-
Horiz. %	106.79%	108.56%	104.78%	99.33%	98.11%	103.35%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	6,216	4,910	4,714	-
YoY %	-	-	-	-	26.60%	4.16%	-	-
Horiz. %	-	-	-	-	131.86%	104.16%	100.00%	-
Div Payout %	-	-	-	-	109.89%	82.19%	68.34%	-
YoY %	-	-	-	-	33.70%	20.27%	-	-
Horiz. %	-	-	-	-	160.80%	120.27%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	213,128	216,667	209,128	198,251	195,819	206,260	199,583	1.09%
YoY %	-1.63%	3.60%	5.49%	1.24%	-5.06%	3.35%	-	-
Horiz. %	106.79%	108.56%	104.78%	99.33%	98.11%	103.35%	100.00%	-
NOSH	160,000	158,151	159,639	157,342	155,412	163,698	157,152	0.29%
YoY %	1.17%	-0.93%	1.46%	1.24%	-5.06%	4.17%	-	-
Horiz. %	101.81%	100.64%	101.58%	100.12%	98.89%	104.17%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-0.24%	6.79%	8.00%	8.12%	7.23%	8.80%	9.90%	-
YoY %	-103.53%	-15.12%	-1.48%	12.31%	-17.84%	-11.11%	-	-
Horiz. %	-2.42%	68.59%	80.81%	82.02%	73.03%	88.89%	100.00%	-
ROE	-0.06%	2.21%	2.76%	3.40%	2.89%	2.90%	3.46%	-
YoY %	-102.71%	-19.93%	-18.82%	17.65%	-0.34%	-16.18%	-	-
Horiz. %	-1.73%	63.87%	79.77%	98.27%	83.53%	83.82%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	38.16	44.63	45.15	52.84	50.33	39.47	44.33	-2.46%
YoY %	-14.50%	-1.15%	-14.55%	4.99%	27.51%	-10.96%	-	-
Horiz. %	86.08%	100.68%	101.85%	119.20%	113.53%	89.04%	100.00%	-
EPS	-0.09	3.03	3.61	4.29	3.64	3.65	4.39	-
YoY %	-102.97%	-16.07%	-15.85%	17.86%	-0.27%	-16.86%	-	-
Horiz. %	-2.05%	69.02%	82.23%	97.72%	82.92%	83.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	4.00	3.00	3.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	133.33%	100.00%	100.00%	-
NAPS	1.40	1.37	1.31	1.26	1.26	1.26	1.27	1.63%
YoY %	2.19%	4.58%	3.97%	0.00%	0.00%	-0.79%	-	-
Horiz. %	110.24%	107.87%	103.15%	99.21%	99.21%	99.21%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 159,821
RPS	19.94	24.22	24.73	28.53	26.84	22.17	23.91	-2.97%
YoY %	-17.67%	-2.06%	-13.32%	6.30%	21.06%	-7.28%	-	-
Horiz. %	83.40%	101.30%	103.43%	119.32%	112.25%	92.72%	100.00%	-
EPS	-0.05	1.64	1.98	2.32	1.94	2.05	2.37	-
YoY %	-103.05%	-17.17%	-14.66%	19.59%	-5.37%	-13.50%	-	-
Horiz. %	-2.11%	69.20%	83.54%	97.89%	81.86%	86.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	2.13	1.69	1.62	-
YoY %	0.00%	0.00%	0.00%	0.00%	26.04%	4.32%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	131.48%	104.32%	100.00%	-
NAPS	0.7314	0.7436	0.7177	0.6804	0.672	0.7078	0.6849	1.09%
YoY %	-1.64%	3.61%	5.48%	1.25%	-5.06%	3.34%	-	-
Horiz. %	106.79%	108.57%	104.79%	99.34%	98.12%	103.34%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.77	0.85	0.97	1.17	0.87	0.83	0.86	-
P/RPS	2.02	1.90	2.15	2.21	1.73	2.10	1.94	0.67%
YoY %	6.32%	-11.63%	-2.71%	27.75%	-17.62%	8.25%	-	-
Horiz. %	104.12%	97.94%	110.82%	113.92%	89.18%	108.25%	100.00%	-
P/EPS	-855.63	28.05	26.87	27.27	23.90	22.74	19.59	-
YoY %	-3,150.37%	4.39%	-1.47%	14.10%	5.10%	16.08%	-	-
Horiz. %	-4,367.69%	143.19%	137.16%	139.20%	122.00%	116.08%	100.00%	-
EY	-0.12	3.56	3.72	3.67	4.18	4.40	5.10	-
YoY %	-103.37%	-4.30%	1.36%	-12.20%	-5.00%	-13.73%	-	-
Horiz. %	-2.35%	69.80%	72.94%	71.96%	81.96%	86.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	4.60	3.61	3.49	-
YoY %	0.00%	0.00%	0.00%	0.00%	27.42%	3.44%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	131.81%	103.44%	100.00%	-
P/NAPS	0.55	0.62	0.74	0.93	0.69	0.66	0.68	-3.47%
YoY %	-11.29%	-16.22%	-20.43%	34.78%	4.55%	-2.94%	-	-
Horiz. %	80.88%	91.18%	108.82%	136.76%	101.47%	97.06%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	22/08/16	24/08/15	21/08/14	27/08/13	28/08/12	18/08/11	-
Price	0.75	0.835	0.815	1.20	0.865	0.83	0.88	-
P/RPS	1.97	1.87	1.81	2.27	1.72	2.10	1.99	-0.16%
YoY %	5.35%	3.31%	-20.26%	31.98%	-18.10%	5.53%	-	-
Horiz. %	98.99%	93.97%	90.95%	114.07%	86.43%	105.53%	100.00%	-
P/EPS	-833.40	27.56	22.58	27.97	23.76	22.74	20.05	-
YoY %	-3,123.95%	22.05%	-19.27%	17.72%	4.49%	13.42%	-	-
Horiz. %	-4,156.61%	137.46%	112.62%	139.50%	118.50%	113.42%	100.00%	-
EY	-0.12	3.63	4.43	3.57	4.21	4.40	4.99	-
YoY %	-103.31%	-18.06%	24.09%	-15.20%	-4.32%	-11.82%	-	-
Horiz. %	-2.40%	72.75%	88.78%	71.54%	84.37%	88.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	4.62	3.61	3.41	-
YoY %	0.00%	0.00%	0.00%	0.00%	27.98%	5.87%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	135.48%	105.87%	100.00%	-
P/NAPS	0.54	0.61	0.62	0.95	0.69	0.66	0.69	-3.99%
YoY %	-11.48%	-1.61%	-34.74%	37.68%	4.55%	-4.35%	-	-
Horiz. %	78.26%	88.41%	89.86%	137.68%	100.00%	95.65%	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