[YB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

23-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 65.97%

YoY- 63.09%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	114,830	96,237	101,813	97,974	80,898	92,525	86,757	4.77%
YoY %	19.32%	-5.48%	3.92%	21.11%	-12.57%	6.65%	-	-
Horiz. %	132.36%	110.93%	117.35%	112.93%	93.25%	106.65%	100.00%	-
PBT	11,555	9,871	11,462	14,734	9,488	13,949	18,003	-7.11%
YoY %	17.06%	-13.88%	-22.21%	55.29%	-31.98%	-22.52%	-	-
Horiz. %	64.18%	54.83%	63.67%	81.84%	52.70%	77.48%	100.00%	-
Tax	-2,793	-2,515	-3,012	-3,249	-2,446	-3,151	-3,123	-1.84%
YoY %	-11.05%	16.50%	7.29%	-32.83%	22.37%	-0.90%	-	-
Horiz. %	89.43%	80.53%	96.45%	104.03%	78.32%	100.90%	100.00%	-
NP	8,762	7,356	8,450	11,485	7,042	10,798	14,880	-8.44%
YoY %	19.11%	-12.95%	-26.43%	63.09%	-34.78%	-27.43%	-	-
Horiz. %	58.88%	49.44%	56.79%	77.18%	47.33%	72.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,762	7,356	8,450	11,485	7,042	10,798	14,880	-8.44%
YoY %	19.11%	-12.95%	-26.43%	63.09%	-34.78%	-27.43%	-	-
Horiz. %	58.88%	49.44%	56.79%	77.18%	47.33%	72.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.17%	25.48%	26.28%	22.05%	25.78%	22.59%	17.35%	-
YoY %	-5.14%	-3.04%	19.18%	-14.47%	14.12%	30.20%	-	-
Horiz. %	139.31%	146.86%	151.47%	127.09%	148.59%	130.20%	100.00%	-
Total Cost	106,068	88,881	93,363	86,489	73,856	81,727	71,877	6.69%
YoY %	19.34%	-4.80%	7.95%	17.10%	-9.63%	13.70%	-	-
Horiz. %	147.57%	123.66%	129.89%	120.33%	102.75%	113.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,298	193,250	194,758	193,514	192,197	188,207	185,599	0.59%
YoY %	-0.49%	-0.77%	0.64%	0.69%	2.12%	1.41%	-	-
Horiz. %	103.61%	104.12%	104.93%	104.26%	103.55%	101.41%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	6,203	4,675	4,711	4,719	-	4,784	-	-
YoY %	32.68%	-0.76%	-0.17%	0.00%	-	0.00%	-	-
Horiz. %	129.66%	97.72%	98.47%	98.64%	-	100.00%	-	-
Div Payout %	70.80%	63.56%	55.76%	41.10%	-	44.31%	-	-
YoY %	11.39%	13.99%	35.67%	0.00%	-	0.00%	-	-
Horiz. %	159.78%	143.44%	125.84%	92.76%	-	100.00%	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	192,298	193,250	194,758	193,514	192,197	188,207	185,599	0.59%
YoY %	-0.49%	-0.77%	0.64%	0.69%	2.12%	1.41%	-	-
Horiz. %	103.61%	104.12%	104.93%	104.26%	103.55%	101.41%	100.00%	-
NOSH	155,079	155,847	157,063	157,328	157,539	159,497	159,999	-0.51%
YoY %	-0.49%	-0.77%	-0.17%	-0.13%	-1.23%	-0.31%	-	-
Horiz. %	96.92%	97.40%	98.16%	98.33%	98.46%	99.69%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	7.63%	7.64%	8.30%	11.72%	8.70%	11.67%	17.15%	-
YoY %	-0.13%	-7.95%	-29.18%	34.71%	-25.45%	-31.95%	-	-
Horiz. %	44.49%	44.55%	48.40%	68.34%	50.73%	68.05%	100.00%	-
ROE	4.56%	3.81%	4.34%	5.93%	3.66%	5.74%	8.02%	-
YoY %	19.69%	-12.21%	-26.81%	62.02%	-36.24%	-28.43%	-	-
Horiz. %	56.86%	47.51%	54.11%	73.94%	45.64%	71.57%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	74.05	61.75	64.82	62.27	51.35	58.01	54.22	5.32%
YoY %	19.92%	-4.74%	4.10%	21.27%	-11.48%	6.99%	-	-
Horiz. %	136.57%	113.89%	119.55%	114.85%	94.71%	106.99%	100.00%	-
EPS	5.65	4.72	5.38	7.30	4.47	6.77	9.30	-7.96%
YoY %	19.70%	-12.27%	-26.30%	63.31%	-33.97%	-27.20%	-	-
Horiz. %	60.75%	50.75%	57.85%	78.49%	48.06%	72.80%	100.00%	-
DPS	4.00	3.00	3.00	3.00	0.00	3.00	0.00	-
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	100.00%	100.00%	0.00%	100.00%	-	-
NAPS	1.24	1.24	1.24	1.23	1.22	1.18	1.16	1.11%
YoY %	0.00%	0.00%	0.81%	0.82%	3.39%	1.72%	-	-
Horiz. %	106.90%	106.90%	106.90%	106.03%	105.17%	101.72%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 157,413
RPS	39.34	32.97	34.88	33.57	27.72	31.70	29.72	4.78%
YoY %	19.32%	-5.48%	3.90%	21.10%	-12.56%	6.66%	-	-
Horiz. %	132.37%	110.94%	117.36%	112.95%	93.27%	106.66%	100.00%	-
EPS	3.00	2.52	2.90	3.93	2.41	3.70	5.10	-8.45%
YoY %	19.05%	-13.10%	-26.21%	63.07%	-34.86%	-27.45%	-	-
Horiz. %	58.82%	49.41%	56.86%	77.06%	47.25%	72.55%	100.00%	-
DPS	2.13	1.60	1.61	1.62	0.00	1.64	0.00	-
YoY %	33.12%	-0.62%	-0.62%	0.00%	0.00%	0.00%	-	-
Horiz. %	129.88%	97.56%	98.17%	98.78%	0.00%	100.00%	-	-
NAPS	0.6588	0.6621	0.6673	0.663	0.6585	0.6448	0.6359	0.59%
YoY %	-0.50%	-0.78%	0.65%	0.68%	2.12%	1.40%	-	-
Horiz. %	103.60%	104.12%	104.94%	104.26%	103.55%	101.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.94	0.88	0.85	0.80	0.70	0.57	1.20	-
P/RPS	1.27	1.43	1.31	1.28	1.36	0.98	2.21	-8.81%
YoY %	-11.19%	9.16%	2.34%	-5.88%	38.78%	-55.66%	-	-
Horiz. %	57.47%	64.71%	59.28%	57.92%	61.54%	44.34%	100.00%	-
P/EPS	16.64	18.64	15.80	10.96	15.66	8.42	12.90	4.33%
YoY %	-10.73%	17.97%	44.16%	-30.01%	85.99%	-34.73%	-	-
Horiz. %	128.99%	144.50%	122.48%	84.96%	121.40%	65.27%	100.00%	-
EY	6.01	5.36	6.33	9.13	6.39	11.88	7.75	-4.14%
YoY %	12.13%	-15.32%	-30.67%	42.88%	-46.21%	53.29%	-	-
Horiz. %	77.55%	69.16%	81.68%	117.81%	82.45%	153.29%	100.00%	-
DY	4.26	3.41	3.53	3.75	0.00	5.26	0.00	-
YoY %	24.93%	-3.40%	-5.87%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.99%	64.83%	67.11%	71.29%	0.00%	100.00%	-	-
P/NAPS	0.76	0.71	0.69	0.65	0.57	0.48	1.03	-4.93%
YoY %	7.04%	2.90%	6.15%	14.04%	18.75%	-53.40%	-	-
Horiz. %	73.79%	68.93%	66.99%	63.11%	55.34%	46.60%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/13	21/11/12	18/11/11	23/11/10	19/11/09	20/11/08	19/11/07	-
Price	0.98	0.83	0.84	0.81	0.70	0.52	1.14	-
P/RPS	1.32	1.34	1.30	1.30	1.36	0.90	2.10	-7.44%
YoY %	-1.49%	3.08%	0.00%	-4.41%	51.11%	-57.14%	-	-
Horiz. %	62.86%	63.81%	61.90%	61.90%	64.76%	42.86%	100.00%	-
P/EPS	17.35	17.58	15.61	11.10	15.66	7.68	12.26	5.95%
YoY %	-1.31%	12.62%	40.63%	-29.12%	103.91%	-37.36%	-	-
Horiz. %	141.52%	143.39%	127.32%	90.54%	127.73%	62.64%	100.00%	-
EY	5.77	5.69	6.40	9.01	6.39	13.02	8.16	-5.60%
YoY %	1.41%	-11.09%	-28.97%	41.00%	-50.92%	59.56%	-	-
Horiz. %	70.71%	69.73%	78.43%	110.42%	78.31%	159.56%	100.00%	-
DY	4.08	3.61	3.57	3.70	0.00	5.77	0.00	-
YoY %	13.02%	1.12%	-3.51%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.71%	62.56%	61.87%	64.12%	0.00%	100.00%	-	-
P/NAPS	0.79	0.67	0.68	0.66	0.57	0.44	0.98	-3.52%
YoY %	17.91%	-1.47%	3.03%	15.79%	29.55%	-55.10%	-	-
Horiz. %	80.61%	68.37%	69.39%	67.35%	58.16%	44.90%	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