[YB] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

23-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 22.1%

YoY- -25.29%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Cumulative Result
Revenue	132,742	131,845	111,050	119,138	112,652	132,716	119,733	1.73%
YoY %	0.68%	18.73%	-6.79%	5.76%	-15.12%	10.84%	-	-
Horiz. %	110.87%	110.12%	92.75%	99.50%	94.09%	110.84%	100.00%	-
PBT	13,314	15,320	15,435	16,836	21,203	32,124	33,682	-14.32%
YoY %	-13.09%	-0.75%	-8.32%	-20.60%	-34.00%	-4.63%	-	-
Horiz. %	39.53%	45.48%	45.83%	49.99%	62.95%	95.37%	100.00%	-
Tax	-2,716	0	-3,626	-3,652	-3,557	-8,238	-5,976	-12.31%
YoY %	0.00%	0.00%	0.71%	-2.67%	56.82%	-37.85%	-	-
Horiz. %	45.45%	0.00%	60.68%	61.11%	59.52%	137.85%	100.00%	-
NP	10,598	15,320	11,809	13,184	17,646	23,886	27,706	-14.79%
YoY %	-30.82%	29.73%	-10.43%	-25.29%	-26.12%	-13.79%	-	-
Horiz. %	38.25%	55.29%	42.62%	47.59%	63.69%	86.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,598	15,175	11,809	13,184	17,646	23,886	27,706	-14.79%
YoY %	-30.16%	28.50%	-10.43%	-25.29%	-26.12%	-13.79%	-	-
Horiz. %	38.25%	54.77%	42.62%	47.59%	63.69%	86.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.40%	0.00%	23.49%	21.69%	16.78%	25.64%	17.74%	-
YoY %	0.00%	0.00%	8.30%	29.26%	-34.56%	44.53%	-	-
Horiz. %	114.99%	0.00%	132.41%	122.27%	94.59%	144.53%	100.00%	-
Total Cost	122,144	116,525	99,241	105,954	95,006	108,830	92,027	4.82%
YoY %	4.82%	17.42%	-6.34%	11.52%	-12.70%	18.26%	-	-
Horiz. %	132.73%	126.62%	107.84%	115.13%	103.24%	118.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,684	198,184	196,816	191,072	188,778	187,184	177,561	2.06%
YoY %	1.26%	0.70%	3.01%	1.22%	0.85%	5.42%	-	-
Horiz. %	113.02%	111.61%	110.84%	107.61%	106.32%	105.42%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	11,238	11,010	9,447	9,553	14,398	20,798	23,994	-11.87%
YoY %	2.07%	16.54%	-1.11%	-33.65%	-30.77%	-13.32%	-	-
Horiz. %	46.84%	45.89%	39.37%	39.81%	60.01%	86.68%	100.00%	-
Div Payout %	106.04%	72.56%	80.00%	72.46%	81.60%	87.07%	86.61%	-
YoY %	46.14%	-9.30%	10.41%	-11.20%	-6.28%	0.53%	-	-
Horiz. %	122.43%	83.78%	92.37%	83.66%	94.22%	100.53%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	200,684	198,184	196,816	191,072	188,778	187,184	177,561	2.06%
YoY %	1.26%	0.70%	3.01%	1.22%	0.85%	5.42%	-	-
Horiz. %	113.02%	111.61%	110.84%	107.61%	106.32%	105.42%	100.00%	-
NOSH	160,547	157,289	157,453	159,227	159,981	159,986	159,965	0.06%
YoY %	2.07%	-0.10%	-1.11%	-0.47%	-0.00%	0.01%	-	-
Horiz. %	100.36%	98.33%	98.43%	99.54%	100.01%	100.01%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	7.98%	11.62%	10.63%	11.07%	15.66%	18.00%	23.14%	-
YoY %	-31.33%	9.31%	-3.97%	-29.31%	-13.00%	-22.21%	-	-
Horiz. %	34.49%	50.22%	45.94%	47.84%	67.68%	77.79%	100.00%	-
ROE	5.28%	7.66%	6.00%	6.90%	9.35%	12.76%	15.60%	-
YoY %	-31.07%	27.67%	-13.04%	-26.20%	-26.72%	-18.21%	-	-
Horiz. %	33.85%	49.10%	38.46%	44.23%	59.94%	81.79%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	82.68	83.82	70.53	74.82	70.42	82.95	74.85	1.67%
YoY %	-1.36%	18.84%	-5.73%	6.25%	-15.11%	10.82%	-	-
Horiz. %	110.46%	111.98%	94.23%	99.96%	94.08%	110.82%	100.00%	-
EPS	6.76	9.74	7.50	8.28	11.03	14.93	17.32	-14.50%
YoY %	-30.60%	29.87%	-9.42%	-24.93%	-26.12%	-13.80%	-	-
Horiz. %	39.03%	56.24%	43.30%	47.81%	63.68%	86.20%	100.00%	-
DPS	7.00	7.00	6.00	6.00	9.00	13.00	15.00	-11.92%
YoY %	0.00%	16.67%	0.00%	-33.33%	-30.77%	-13.33%	-	-
Horiz. %	46.67%	46.67%	40.00%	40.00%	60.00%	86.67%	100.00%	-
NAPS	1.25	1.26	1.25	1.20	1.18	1.17	1.11	1.99%
YoY %	-0.79%	0.80%	4.17%	1.69%	0.85%	5.41%	-	-
Horiz. %	112.61%	113.51%	112.61%	108.11%	106.31%	105.41%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 158,013
RPS	45.55	45.25	38.11	40.89	38.66	45.55	41.09	1.73%
YoY %	0.66%	18.74%	-6.80%	5.77%	-15.13%	10.85%	-	-
Horiz. %	110.85%	110.12%	92.75%	99.51%	94.09%	110.85%	100.00%	-
EPS	3.64	5.21	4.05	4.52	6.06	8.20	9.51	-14.78%
YoY %	-30.13%	28.64%	-10.40%	-25.41%	-26.10%	-13.77%	-	-
Horiz. %	38.28%	54.78%	42.59%	47.53%	63.72%	86.23%	100.00%	-
DPS	3.86	3.78	3.24	3.28	4.94	7.14	8.23	-11.84%
YoY %	2.12%	16.67%	-1.22%	-33.60%	-30.81%	-13.24%	-	-
Horiz. %	46.90%	45.93%	39.37%	39.85%	60.02%	86.76%	100.00%	-
NAPS	0.6887	0.6801	0.6754	0.6557	0.6479	0.6424	0.6094	2.05%
YoY %	1.26%	0.70%	3.00%	1.20%	0.86%	5.42%	-	-
Horiz. %	113.01%	111.60%	110.83%	107.60%	106.32%	105.42%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	0.83	0.81	0.71	0.54	1.05	1.17	1.17	-
P/RPS	1.00	0.97	1.01	0.72	1.49	1.41	1.56	-7.14%
YoY %	3.09%	-3.96%	40.28%	-51.68%	5.67%	-9.62%	-	-
Horiz. %	64.10%	62.18%	64.74%	46.15%	95.51%	90.38%	100.00%	-
P/EPS	12.57	8.40	9.47	6.52	9.52	7.84	6.76	10.88%
YoY %	49.64%	-11.30%	45.25%	-31.51%	21.43%	15.98%	-	-
Horiz. %	185.95%	124.26%	140.09%	96.45%	140.83%	115.98%	100.00%	-
EY	7.95	11.91	10.56	15.33	10.50	12.76	14.80	-9.83%
YoY %	-33.25%	12.78%	-31.12%	46.00%	-17.71%	-13.78%	-	-
Horiz. %	53.72%	80.47%	71.35%	103.58%	70.95%	86.22%	100.00%	-
DY	8.43	8.64	8.45	11.11	8.57	11.11	12.82	-6.74%
YoY %	-2.43%	2.25%	-23.94%	29.64%	-22.86%	-13.34%	-	-
Horiz. %	65.76%	67.39%	65.91%	86.66%	66.85%	86.66%	100.00%	-
P/NAPS	0.66	0.64	0.57	0.45	0.89	1.00	1.05	-7.44%
YoY %	3.12%	12.28%	26.67%	-49.44%	-11.00%	-4.76%	-	-
Horiz. %	62.86%	60.95%	54.29%	42.86%	84.76%	95.24%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	25/02/11	23/02/10	23/02/09	27/02/08	16/02/07	21/02/06	-
Price	0.93	0.85	0.74	0.55	1.04	1.23	1.20	-
P/RPS	1.12	1.01	1.05	0.74	1.48	1.48	1.60	-5.76%
YoY %	10.89%	-3.81%	41.89%	-50.00%	0.00%	-7.50%	-	-
Horiz. %	70.00%	63.12%	65.62%	46.25%	92.50%	92.50%	100.00%	-
P/EPS	14.09	8.81	9.87	6.64	9.43	8.24	6.93	12.54%
YoY %	59.93%	-10.74%	48.64%	-29.59%	14.44%	18.90%	-	-
Horiz. %	203.32%	127.13%	142.42%	95.82%	136.08%	118.90%	100.00%	-
EY	7.10	11.35	10.14	15.05	10.61	12.14	14.43	-11.14%
YoY %	-37.44%	11.93%	-32.62%	41.85%	-12.60%	-15.87%	-	-
Horiz. %	49.20%	78.66%	70.27%	104.30%	73.53%	84.13%	100.00%	-
DY	7.53	8.24	8.11	10.91	8.65	10.57	12.50	-8.09%
YoY %	-8.62%	1.60%	-25.66%	26.13%	-18.16%	-15.44%	-	-
Horiz. %	60.24%	65.92%	64.88%	87.28%	69.20%	84.56%	100.00%	-
P/NAPS	0.74	0.67	0.59	0.46	0.88	1.05	1.08	-6.10%
YoY %	10.45%	13.56%	28.26%	-47.73%	-16.19%	-2.78%	-	-
Horiz. %	68.52%	62.04%	54.63%	42.59%	81.48%	97.22%	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