[YB] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.49%
YoY- -3.92%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 92,525 86,757 100,649 87,686 101,265 86,011 85,645 1.29%
PBT 13,949 18,003 24,749 26,060 30,313 23,628 26,294 -10.01%
Tax -3,151 -3,123 -6,715 -4,854 -8,241 -5,315 -4,974 -7.31%
NP 10,798 14,880 18,034 21,206 22,072 18,313 21,320 -10.70%
-
NP to SH 10,798 14,880 18,034 21,206 22,072 18,313 21,320 -10.70%
-
Tax Rate 22.59% 17.35% 27.13% 18.63% 27.19% 22.49% 18.92% -
Total Cost 81,727 71,877 82,615 66,480 79,193 67,698 64,325 4.06%
-
Net Worth 188,207 185,599 180,820 171,248 167,939 159,938 137,355 5.38%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 4,784 - 8,000 11,203 11,195 5,597 3,732 4.22%
Div Payout % 44.31% - 44.37% 52.83% 50.72% 30.57% 17.51% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 188,207 185,599 180,820 171,248 167,939 159,938 137,355 5.38%
NOSH 159,497 159,999 160,017 160,045 159,942 159,938 149,299 1.10%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.67% 17.15% 17.92% 24.18% 21.80% 21.29% 24.89% -
ROE 5.74% 8.02% 9.97% 12.38% 13.14% 11.45% 15.52% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 58.01 54.22 62.90 54.79 63.31 53.78 57.36 0.18%
EPS 6.77 9.30 11.27 13.25 13.80 11.45 14.28 -11.68%
DPS 3.00 0.00 5.00 7.00 7.00 3.50 2.50 3.08%
NAPS 1.18 1.16 1.13 1.07 1.05 1.00 0.92 4.23%
Adjusted Per Share Value based on latest NOSH - 160,155
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.75 29.77 34.54 30.09 34.75 29.52 29.39 1.29%
EPS 3.71 5.11 6.19 7.28 7.57 6.28 7.32 -10.69%
DPS 1.64 0.00 2.75 3.84 3.84 1.92 1.28 4.21%
NAPS 0.6459 0.6369 0.6205 0.5877 0.5763 0.5489 0.4714 5.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.57 1.20 1.18 1.62 1.62 1.08 1.03 -
P/RPS 0.98 2.21 1.88 2.96 2.56 2.01 1.80 -9.62%
P/EPS 8.42 12.90 10.47 12.23 11.74 9.43 7.21 2.61%
EY 11.88 7.75 9.55 8.18 8.52 10.60 13.86 -2.53%
DY 5.26 0.00 4.24 4.32 4.32 3.24 2.43 13.72%
P/NAPS 0.48 1.03 1.04 1.51 1.54 1.08 1.12 -13.15%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 19/11/07 16/11/06 18/11/05 04/11/04 14/11/03 15/11/02 -
Price 0.52 1.14 1.21 1.44 1.67 1.30 1.05 -
P/RPS 0.90 2.10 1.92 2.63 2.64 2.42 1.83 -11.14%
P/EPS 7.68 12.26 10.74 10.87 12.10 11.35 7.35 0.73%
EY 13.02 8.16 9.31 9.20 8.26 8.81 13.60 -0.72%
DY 5.77 0.00 4.13 4.86 4.19 2.69 2.38 15.88%
P/NAPS 0.44 0.98 1.07 1.35 1.59 1.30 1.14 -14.65%

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