[YB] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.6%
YoY- -15.25%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 29,694 28,599 34,945 30,785 36,109 30,289 28,307 0.79%
PBT 5,356 5,823 8,942 8,708 11,731 9,024 8,683 -7.73%
Tax -1,368 -545 -2,219 -1,501 -3,227 -1,173 -1,579 -2.36%
NP 3,988 5,278 6,723 7,207 8,504 7,851 7,104 -9.16%
-
NP to SH 3,988 5,278 6,723 7,207 8,504 7,851 7,104 -9.16%
-
Tax Rate 25.54% 9.36% 24.82% 17.24% 27.51% 13.00% 18.18% -
Total Cost 25,706 23,321 28,222 23,578 27,605 22,438 21,203 3.25%
-
Net Worth 187,483 185,529 180,880 171,366 168,158 159,898 147,199 4.11%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 4,766 - 8,003 11,210 11,210 5,596 3,999 2.96%
Div Payout % 119.52% - 119.05% 155.56% 131.83% 71.28% 56.31% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 187,483 185,529 180,880 171,366 168,158 159,898 147,199 4.11%
NOSH 158,884 159,939 160,071 160,155 160,150 159,898 159,999 -0.11%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.43% 18.46% 19.24% 23.41% 23.55% 25.92% 25.10% -
ROE 2.13% 2.84% 3.72% 4.21% 5.06% 4.91% 4.83% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.69 17.88 21.83 19.22 22.55 18.94 17.69 0.91%
EPS 2.51 3.30 4.20 4.50 5.31 4.91 4.44 -9.06%
DPS 3.00 0.00 5.00 7.00 7.00 3.50 2.50 3.08%
NAPS 1.18 1.16 1.13 1.07 1.05 1.00 0.92 4.23%
Adjusted Per Share Value based on latest NOSH - 160,155
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.17 9.79 11.96 10.54 12.36 10.37 9.69 0.80%
EPS 1.37 1.81 2.30 2.47 2.91 2.69 2.43 -9.10%
DPS 1.63 0.00 2.74 3.84 3.84 1.92 1.37 2.93%
NAPS 0.6418 0.6351 0.6192 0.5867 0.5757 0.5474 0.5039 4.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.57 1.20 1.18 1.62 1.62 1.08 1.03 -
P/RPS 3.05 6.71 5.41 8.43 7.19 5.70 5.82 -10.20%
P/EPS 22.71 36.36 28.10 36.00 30.51 22.00 23.20 -0.35%
EY 4.40 2.75 3.56 2.78 3.28 4.55 4.31 0.34%
DY 5.26 0.00 4.24 4.32 4.32 3.24 2.43 13.72%
P/NAPS 0.48 1.03 1.04 1.51 1.54 1.08 1.12 -13.15%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 19/11/07 16/11/06 18/11/05 04/11/04 14/11/03 15/11/02 -
Price 0.52 1.14 1.21 1.44 1.67 1.30 1.05 -
P/RPS 2.78 6.38 5.54 7.49 7.41 6.86 5.93 -11.85%
P/EPS 20.72 34.55 28.81 32.00 31.45 26.48 23.65 -2.17%
EY 4.83 2.89 3.47 3.13 3.18 3.78 4.23 2.23%
DY 5.77 0.00 4.13 4.86 4.19 2.69 2.38 15.88%
P/NAPS 0.44 0.98 1.07 1.35 1.59 1.30 1.14 -14.65%

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