[YB] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

27-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 18.59%

YoY- -26.12%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Cumulative Result
Revenue	131,845	111,050	119,138	112,652	132,716	119,733	133,934	-0.26%
YoY %	18.73%	-6.79%	5.76%	-15.12%	10.84%	-10.60%	-	-
Horiz. %	98.44%	82.91%	88.95%	84.11%	99.09%	89.40%	100.00%	-
PBT	15,320	15,435	16,836	21,203	32,124	33,682	39,907	-14.74%
YoY %	-0.75%	-8.32%	-20.60%	-34.00%	-4.63%	-15.60%	-	-
Horiz. %	38.39%	38.68%	42.19%	53.13%	80.50%	84.40%	100.00%	-
Tax	0	-3,626	-3,652	-3,557	-8,238	-5,976	-10,945	-
YoY %	0.00%	0.71%	-2.67%	56.82%	-37.85%	45.40%	-	-
Horiz. %	0.00%	33.13%	33.37%	32.50%	75.27%	54.60%	100.00%	-
NP	15,320	11,809	13,184	17,646	23,886	27,706	28,962	-10.06%
YoY %	29.73%	-10.43%	-25.29%	-26.12%	-13.79%	-4.34%	-	-
Horiz. %	52.90%	40.77%	45.52%	60.93%	82.47%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,175	11,809	13,184	17,646	23,886	27,706	28,962	-10.20%
YoY %	28.50%	-10.43%	-25.29%	-26.12%	-13.79%	-4.34%	-	-
Horiz. %	52.40%	40.77%	45.52%	60.93%	82.47%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	23.49%	21.69%	16.78%	25.64%	17.74%	27.43%	-
YoY %	0.00%	8.30%	29.26%	-34.56%	44.53%	-35.33%	-	-
Horiz. %	0.00%	85.64%	79.07%	61.17%	93.47%	64.67%	100.00%	-
Total Cost	116,525	99,241	105,954	95,006	108,830	92,027	104,972	1.75%
YoY %	17.42%	-6.34%	11.52%	-12.70%	18.26%	-12.33%	-	-
Horiz. %	111.01%	94.54%	100.94%	90.51%	103.68%	87.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,184	196,816	191,072	188,778	187,184	177,561	164,811	3.11%
YoY %	0.70%	3.01%	1.22%	0.85%	5.42%	7.74%	-	-
Horiz. %	120.25%	119.42%	115.93%	114.54%	113.57%	107.74%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	11,010	9,447	9,553	14,398	20,798	23,994	33,602	-16.96%
YoY %	16.54%	-1.11%	-33.65%	-30.77%	-13.32%	-28.59%	-	-
Horiz. %	32.77%	28.11%	28.43%	42.85%	61.90%	71.41%	100.00%	-
Div Payout %	72.56%	80.00%	72.46%	81.60%	87.07%	86.61%	116.02%	-
YoY %	-9.30%	10.41%	-11.20%	-6.28%	0.53%	-25.35%	-	-
Horiz. %	62.54%	68.95%	62.45%	70.33%	75.05%	74.65%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	198,184	196,816	191,072	188,778	187,184	177,561	164,811	3.11%
YoY %	0.70%	3.01%	1.22%	0.85%	5.42%	7.74%	-	-
Horiz. %	120.25%	119.42%	115.93%	114.54%	113.57%	107.74%	100.00%	-
NOSH	157,289	157,453	159,227	159,981	159,986	159,965	160,011	-0.28%
YoY %	-0.10%	-1.11%	-0.47%	-0.00%	0.01%	-0.03%	-	-
Horiz. %	98.30%	98.40%	99.51%	99.98%	99.98%	99.97%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	11.62%	10.63%	11.07%	15.66%	18.00%	23.14%	21.62%	-
YoY %	9.31%	-3.97%	-29.31%	-13.00%	-22.21%	7.03%	-	-
Horiz. %	53.75%	49.17%	51.20%	72.43%	83.26%	107.03%	100.00%	-
ROE	7.66%	6.00%	6.90%	9.35%	12.76%	15.60%	17.57%	-
YoY %	27.67%	-13.04%	-26.20%	-26.72%	-18.21%	-11.21%	-	-
Horiz. %	43.60%	34.15%	39.27%	53.22%	72.62%	88.79%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	83.82	70.53	74.82	70.42	82.95	74.85	83.70	0.02%
YoY %	18.84%	-5.73%	6.25%	-15.11%	10.82%	-10.57%	-	-
Horiz. %	100.14%	84.27%	89.39%	84.13%	99.10%	89.43%	100.00%	-
EPS	9.74	7.50	8.28	11.03	14.93	17.32	18.10	-9.80%
YoY %	29.87%	-9.42%	-24.93%	-26.12%	-13.80%	-4.31%	-	-
Horiz. %	53.81%	41.44%	45.75%	60.94%	82.49%	95.69%	100.00%	-
DPS	7.00	6.00	6.00	9.00	13.00	15.00	21.00	-16.72%
YoY %	16.67%	0.00%	-33.33%	-30.77%	-13.33%	-28.57%	-	-
Horiz. %	33.33%	28.57%	28.57%	42.86%	61.90%	71.43%	100.00%	-
NAPS	1.26	1.25	1.20	1.18	1.17	1.11	1.03	3.41%
YoY %	0.80%	4.17%	1.69%	0.85%	5.41%	7.77%	-	-
Horiz. %	122.33%	121.36%	116.50%	114.56%	113.59%	107.77%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 159,884
RPS	45.17	38.05	40.82	38.60	45.47	41.02	45.89	-0.26%
YoY %	18.71%	-6.79%	5.75%	-15.11%	10.85%	-10.61%	-	-
Horiz. %	98.43%	82.92%	88.95%	84.11%	99.08%	89.39%	100.00%	-
EPS	5.20	4.05	4.52	6.05	8.18	9.49	9.92	-10.20%
YoY %	28.40%	-10.40%	-25.29%	-26.04%	-13.80%	-4.33%	-	-
Horiz. %	52.42%	40.83%	45.56%	60.99%	82.46%	95.67%	100.00%	-
DPS	3.77	3.24	3.27	4.93	7.13	8.22	11.51	-16.96%
YoY %	16.36%	-0.92%	-33.67%	-30.86%	-13.26%	-28.58%	-	-
Horiz. %	32.75%	28.15%	28.41%	42.83%	61.95%	71.42%	100.00%	-
NAPS	0.679	0.6743	0.6546	0.6468	0.6413	0.6083	0.5647	3.11%
YoY %	0.70%	3.01%	1.21%	0.86%	5.42%	7.72%	-	-
Horiz. %	120.24%	119.41%	115.92%	114.54%	113.56%	107.72%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	0.81	0.71	0.54	1.05	1.17	1.17	1.82	-
P/RPS	0.97	1.01	0.72	1.49	1.41	1.56	2.17	-12.55%
YoY %	-3.96%	40.28%	-51.68%	5.67%	-9.62%	-28.11%	-	-
Horiz. %	44.70%	46.54%	33.18%	68.66%	64.98%	71.89%	100.00%	-
P/EPS	8.40	9.47	6.52	9.52	7.84	6.76	10.06	-2.95%
YoY %	-11.30%	45.25%	-31.51%	21.43%	15.98%	-32.80%	-	-
Horiz. %	83.50%	94.14%	64.81%	94.63%	77.93%	67.20%	100.00%	-
EY	11.91	10.56	15.33	10.50	12.76	14.80	9.95	3.04%
YoY %	12.78%	-31.12%	46.00%	-17.71%	-13.78%	48.74%	-	-
Horiz. %	119.70%	106.13%	154.07%	105.53%	128.24%	148.74%	100.00%	-
DY	8.64	8.45	11.11	8.57	11.11	12.82	11.54	-4.70%
YoY %	2.25%	-23.94%	29.64%	-22.86%	-13.34%	11.09%	-	-
Horiz. %	74.87%	73.22%	96.27%	74.26%	96.27%	111.09%	100.00%	-
P/NAPS	0.64	0.57	0.45	0.89	1.00	1.05	1.77	-15.58%
YoY %	12.28%	26.67%	-49.44%	-11.00%	-4.76%	-40.68%	-	-
Horiz. %	36.16%	32.20%	25.42%	50.28%	56.50%	59.32%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	23/02/10	23/02/09	27/02/08	16/02/07	21/02/06	22/02/05	-
Price	0.85	0.74	0.55	1.04	1.23	1.20	1.78	-
P/RPS	1.01	1.05	0.74	1.48	1.48	1.60	2.13	-11.68%
YoY %	-3.81%	41.89%	-50.00%	0.00%	-7.50%	-24.88%	-	-
Horiz. %	47.42%	49.30%	34.74%	69.48%	69.48%	75.12%	100.00%	-
P/EPS	8.81	9.87	6.64	9.43	8.24	6.93	9.83	-1.80%
YoY %	-10.74%	48.64%	-29.59%	14.44%	18.90%	-29.50%	-	-
Horiz. %	89.62%	100.41%	67.55%	95.93%	83.83%	70.50%	100.00%	-
EY	11.35	10.14	15.05	10.61	12.14	14.43	10.17	1.84%
YoY %	11.93%	-32.62%	41.85%	-12.60%	-15.87%	41.89%	-	-
Horiz. %	111.60%	99.71%	147.98%	104.33%	119.37%	141.89%	100.00%	-
DY	8.24	8.11	10.91	8.65	10.57	12.50	11.80	-5.80%
YoY %	1.60%	-25.66%	26.13%	-18.16%	-15.44%	5.93%	-	-
Horiz. %	69.83%	68.73%	92.46%	73.31%	89.58%	105.93%	100.00%	-
P/NAPS	0.67	0.59	0.46	0.88	1.05	1.08	1.73	-14.61%
YoY %	13.56%	28.26%	-47.73%	-16.19%	-2.78%	-37.57%	-	-
Horiz. %	38.73%	34.10%	26.59%	50.87%	60.69%	62.43%	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