[YB] YoY Quarter Result on 30-Jun-2011 [#2]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

18-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 53.36%

YoY- -22.29%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	43,784	41,508	36,404	37,996	36,250	28,611	38,463	2.18%
YoY %	5.48%	14.02%	-4.19%	4.82%	26.70%	-25.61%	-	-
Horiz. %	113.83%	107.92%	94.65%	98.79%	94.25%	74.39%	100.00%	-
PBT	5,956	5,010	5,342	5,579	7,078	3,165	5,542	1.20%
YoY %	18.88%	-6.21%	-4.25%	-21.18%	123.63%	-42.89%	-	-
Horiz. %	107.47%	90.40%	96.39%	100.67%	127.72%	57.11%	100.00%	-
Tax	-1,481	-1,247	-1,311	-1,403	-1,704	-821	-1,164	4.09%
YoY %	-18.77%	4.88%	6.56%	17.66%	-107.55%	29.47%	-	-
Horiz. %	127.23%	107.13%	112.63%	120.53%	146.39%	70.53%	100.00%	-
NP	4,475	3,763	4,031	4,176	5,374	2,344	4,378	0.36%
YoY %	18.92%	-6.65%	-3.47%	-22.29%	129.27%	-46.46%	-	-
Horiz. %	102.22%	85.95%	92.07%	95.39%	122.75%	53.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,475	3,763	4,335	4,176	5,374	2,344	4,378	0.36%
YoY %	18.92%	-13.19%	3.81%	-22.29%	129.27%	-46.46%	-	-
Horiz. %	102.22%	85.95%	99.02%	95.39%	122.75%	53.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	24.89%	24.54%	25.15%	24.07%	25.94%	21.00%	-
YoY %	-0.08%	1.43%	-2.43%	4.49%	-7.21%	23.52%	-	-
Horiz. %	118.43%	118.52%	116.86%	119.76%	114.62%	123.52%	100.00%	-
Total Cost	39,309	37,745	32,373	33,820	30,876	26,267	34,085	2.40%
YoY %	4.14%	16.59%	-4.28%	9.53%	17.55%	-22.94%	-	-
Horiz. %	115.33%	110.74%	94.98%	99.22%	90.59%	77.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	201,375	195,118	210,891	199,380	193,275	188,778	185,345	1.39%
YoY %	3.21%	-7.48%	5.77%	3.16%	2.38%	1.85%	-	-
Horiz. %	108.65%	105.27%	113.78%	107.57%	104.28%	101.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	6,194	5,021	4,709	4,714	-	-	-
YoY %	-	23.36%	6.63%	-0.11%	0.00%	-	-	-
Horiz. %	-	131.40%	106.51%	99.89%	100.00%	-	-	-
Div Payout %	-	164.61%	115.83%	112.78%	87.72%	-	-	-
YoY %	-	42.11%	2.70%	28.57%	0.00%	-	-	-
Horiz. %	-	187.65%	132.05%	128.57%	100.00%	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	201,375	195,118	210,891	199,380	193,275	188,778	185,345	1.39%
YoY %	3.21%	-7.48%	5.77%	3.16%	2.38%	1.85%	-	-
Horiz. %	108.65%	105.27%	113.78%	107.57%	104.28%	101.85%	100.00%	-
NOSH	159,821	154,855	167,374	156,992	157,134	157,315	159,781	0.00%
YoY %	3.21%	-7.48%	6.61%	-0.09%	-0.12%	-1.54%	-	-
Horiz. %	100.03%	96.92%	104.75%	98.25%	98.34%	98.46%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	10.22%	9.07%	11.07%	10.99%	14.82%	8.19%	11.38%	-
YoY %	12.68%	-18.07%	0.73%	-25.84%	80.95%	-28.03%	-	-
Horiz. %	89.81%	79.70%	97.28%	96.57%	130.23%	71.97%	100.00%	-
ROE	2.22%	1.93%	2.06%	2.09%	2.78%	1.24%	2.36%	-
YoY %	15.03%	-6.31%	-1.44%	-24.82%	124.19%	-47.46%	-	-
Horiz. %	94.07%	81.78%	87.29%	88.56%	117.80%	52.54%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	27.40	26.80	21.75	24.20	23.07	18.19	24.07	2.18%
YoY %	2.24%	23.22%	-10.12%	4.90%	26.83%	-24.43%	-	-
Horiz. %	113.83%	111.34%	90.36%	100.54%	95.85%	75.57%	100.00%	-
EPS	2.80	2.43	2.59	2.66	3.42	1.49	2.74	0.36%
YoY %	15.23%	-6.18%	-2.63%	-22.22%	129.53%	-45.62%	-	-
Horiz. %	102.19%	88.69%	94.53%	97.08%	124.82%	54.38%	100.00%	-
DPS	0.00	4.00	3.00	3.00	3.00	0.00	0.00	-
YoY %	0.00%	33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	133.33%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.26	1.26	1.26	1.27	1.23	1.20	1.16	1.38%
YoY %	0.00%	0.00%	-0.79%	3.25%	2.50%	3.45%	-	-
Horiz. %	108.62%	108.62%	108.62%	109.48%	106.03%	103.45%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 156,992
RPS	15.03	14.24	12.49	13.04	12.44	9.82	13.20	2.18%
YoY %	5.55%	14.01%	-4.22%	4.82%	26.68%	-25.61%	-	-
Horiz. %	113.86%	107.88%	94.62%	98.79%	94.24%	74.39%	100.00%	-
EPS	1.54	1.29	1.49	1.43	1.84	0.80	1.50	0.43%
YoY %	19.38%	-13.42%	4.20%	-22.28%	130.00%	-46.67%	-	-
Horiz. %	102.67%	86.00%	99.33%	95.33%	122.67%	53.33%	100.00%	-
DPS	0.00	2.13	1.72	1.62	1.62	0.00	0.00	-
YoY %	0.00%	23.84%	6.17%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	131.48%	106.17%	100.00%	100.00%	-	-	-
NAPS	0.6911	0.6696	0.7237	0.6842	0.6633	0.6479	0.6361	1.39%
YoY %	3.21%	-7.48%	5.77%	3.15%	2.38%	1.86%	-	-
Horiz. %	108.65%	105.27%	113.77%	107.56%	104.28%	101.86%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.17	0.87	0.83	0.86	0.72	0.67	0.83	-
P/RPS	4.27	3.25	3.82	3.55	3.12	3.68	3.45	3.61%
YoY %	31.38%	-14.92%	7.61%	13.78%	-15.22%	6.67%	-	-
Horiz. %	123.77%	94.20%	110.72%	102.90%	90.43%	106.67%	100.00%	-
P/EPS	41.79	35.80	32.05	32.33	21.05	44.97	30.29	5.50%
YoY %	16.73%	11.70%	-0.87%	53.59%	-53.19%	48.46%	-	-
Horiz. %	137.97%	118.19%	105.81%	106.73%	69.49%	148.46%	100.00%	-
EY	2.39	2.79	3.12	3.09	4.75	2.22	3.30	-5.23%
YoY %	-14.34%	-10.58%	0.97%	-34.95%	113.96%	-32.73%	-	-
Horiz. %	72.42%	84.55%	94.55%	93.64%	143.94%	67.27%	100.00%	-
DY	0.00	4.60	3.61	3.49	4.17	0.00	0.00	-
YoY %	0.00%	27.42%	3.44%	-16.31%	0.00%	0.00%	-	-
Horiz. %	0.00%	110.31%	86.57%	83.69%	100.00%	-	-	-
P/NAPS	0.93	0.69	0.66	0.68	0.59	0.56	0.72	4.35%
YoY %	34.78%	4.55%	-2.94%	15.25%	5.36%	-22.22%	-	-
Horiz. %	129.17%	95.83%	91.67%	94.44%	81.94%	77.78%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	21/08/14	27/08/13	28/08/12	18/08/11	19/08/10	20/08/09	20/08/08	-
Price	1.20	0.865	0.83	0.88	0.75	0.70	0.61	-
P/RPS	4.38	3.23	3.82	3.64	3.25	3.85	2.53	9.57%
YoY %	35.60%	-15.45%	4.95%	12.00%	-15.58%	52.17%	-	-
Horiz. %	173.12%	127.67%	150.99%	143.87%	128.46%	152.17%	100.00%	-
P/EPS	42.86	35.60	32.05	33.08	21.93	46.98	22.26	11.53%
YoY %	20.39%	11.08%	-3.11%	50.84%	-53.32%	111.05%	-	-
Horiz. %	192.54%	159.93%	143.98%	148.61%	98.52%	211.05%	100.00%	-
EY	2.33	2.81	3.12	3.02	4.56	2.13	4.49	-10.35%
YoY %	-17.08%	-9.94%	3.31%	-33.77%	114.08%	-52.56%	-	-
Horiz. %	51.89%	62.58%	69.49%	67.26%	101.56%	47.44%	100.00%	-
DY	0.00	4.62	3.61	3.41	4.00	0.00	0.00	-
YoY %	0.00%	27.98%	5.87%	-14.75%	0.00%	0.00%	-	-
Horiz. %	0.00%	115.50%	90.25%	85.25%	100.00%	-	-	-
P/NAPS	0.95	0.69	0.66	0.69	0.61	0.58	0.53	10.21%
YoY %	37.68%	4.55%	-4.35%	13.11%	5.17%	9.43%	-	-
Horiz. %	179.25%	130.19%	124.53%	130.19%	115.09%	109.43%	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