[YB] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 44.29%
YoY- 18.46%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 128,913 136,981 162,697 158,118 131,363 132,742 131,845 -0.37%
PBT 6,116 12,350 17,442 16,770 14,296 13,314 15,320 -14.17%
Tax -1,174 -2,867 -4,191 -4,127 -3,623 -2,716 0 -
NP 4,942 9,483 13,251 12,643 10,673 10,598 15,320 -17.17%
-
NP to SH 4,942 9,483 13,251 12,643 10,673 10,598 15,175 -17.03%
-
Tax Rate 19.20% 23.21% 24.03% 24.61% 25.34% 20.40% 0.00% -
Total Cost 123,971 127,498 149,446 145,475 120,690 122,144 116,525 1.03%
-
Net Worth 214,412 213,566 206,056 197,013 196,320 200,684 198,184 1.31%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 3,170 10,859 10,906 11,238 11,010 -
Div Payout % - - 23.92% 85.89% 102.19% 106.04% 72.56% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 214,412 213,566 206,056 197,013 196,320 200,684 198,184 1.31%
NOSH 160,000 159,378 158,504 155,128 155,810 160,547 157,289 0.28%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.83% 6.92% 8.14% 8.00% 8.12% 7.98% 11.62% -
ROE 2.30% 4.44% 6.43% 6.42% 5.44% 5.28% 7.66% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 84.17 85.95 102.64 101.93 84.31 82.68 83.82 0.06%
EPS 3.15 5.95 8.36 8.15 6.85 6.76 9.74 -17.13%
DPS 0.00 0.00 2.00 7.00 7.00 7.00 7.00 -
NAPS 1.40 1.34 1.30 1.27 1.26 1.25 1.26 1.76%
Adjusted Per Share Value based on latest NOSH - 155,240
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 44.17 46.93 55.74 54.17 45.01 45.48 45.17 -0.37%
EPS 1.69 3.25 4.54 4.33 3.66 3.63 5.20 -17.06%
DPS 0.00 0.00 1.09 3.72 3.74 3.85 3.77 -
NAPS 0.7346 0.7317 0.706 0.675 0.6726 0.6876 0.679 1.31%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.81 0.845 1.02 0.97 0.85 0.83 0.81 -
P/RPS 0.96 0.98 0.99 0.95 1.01 1.00 0.97 -0.17%
P/EPS 25.10 14.20 12.20 11.90 12.41 12.57 8.40 19.99%
EY 3.98 7.04 8.20 8.40 8.06 7.95 11.91 -16.68%
DY 0.00 0.00 1.96 7.22 8.24 8.43 8.64 -
P/NAPS 0.58 0.63 0.78 0.76 0.67 0.66 0.64 -1.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 24/02/16 25/02/15 25/02/14 26/02/13 27/02/12 25/02/11 -
Price 0.82 0.86 1.12 1.09 0.835 0.93 0.85 -
P/RPS 0.97 1.00 1.09 1.07 0.99 1.12 1.01 -0.67%
P/EPS 25.41 14.45 13.40 13.37 12.19 14.09 8.81 19.28%
EY 3.94 6.92 7.46 7.48 8.20 7.10 11.35 -16.15%
DY 0.00 0.00 1.79 6.42 8.38 7.53 8.24 -
P/NAPS 0.59 0.64 0.86 0.86 0.66 0.74 0.67 -2.09%

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