[YB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -7.01%
YoY- 33.25%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 32,067 32,047 32,669 29,761 28,472 0 -
PBT 7,375 7,622 9,594 8,256 5,745 0 -
Tax -1,523 -1,122 -2,704 -955 -266 0 -
NP 5,852 6,500 6,890 7,301 5,479 0 -
-
NP to SH 5,852 6,500 6,890 7,301 5,479 0 -
-
Tax Rate 20.65% 14.72% 28.18% 11.57% 4.63% - -
Total Cost 26,215 25,547 25,779 22,460 22,993 0 -
-
Net Worth 187,072 177,709 164,656 156,907 153,796 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 12,791 12,807 22,380 16,010 - - -
Div Payout % 218.58% 197.04% 324.83% 219.30% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 187,072 177,709 164,656 156,907 153,796 0 -
NOSH 159,890 160,098 159,860 160,109 160,204 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.25% 20.28% 21.09% 24.53% 19.24% 0.00% -
ROE 3.13% 3.66% 4.18% 4.65% 3.56% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.06 20.02 20.44 18.59 17.77 0.00 -
EPS 3.66 4.06 4.31 4.56 3.42 0.00 -
DPS 8.00 8.00 14.00 10.00 0.00 0.00 -
NAPS 1.17 1.11 1.03 0.98 0.96 0.78 8.44%
Adjusted Per Share Value based on latest NOSH - 160,109
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 10.98 10.97 11.18 10.19 9.75 0.00 -
EPS 2.00 2.23 2.36 2.50 1.88 0.00 -
DPS 4.38 4.38 7.66 5.48 0.00 0.00 -
NAPS 0.6404 0.6084 0.5637 0.5372 0.5265 0.78 -3.86%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.17 1.17 1.82 1.31 1.01 0.00 -
P/RPS 5.83 5.85 8.91 7.05 5.68 0.00 -
P/EPS 31.97 28.82 42.23 28.73 29.53 0.00 -
EY 3.13 3.47 2.37 3.48 3.39 0.00 -
DY 6.84 6.84 7.69 7.63 0.00 0.00 -
P/NAPS 1.00 1.05 1.77 1.34 1.05 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 16/02/07 21/02/06 22/02/05 26/02/04 27/02/03 - -
Price 1.23 1.20 1.78 1.67 1.00 0.00 -
P/RPS 6.13 5.99 8.71 8.98 5.63 0.00 -
P/EPS 33.61 29.56 41.30 36.62 29.24 0.00 -
EY 2.98 3.38 2.42 2.73 3.42 0.00 -
DY 6.50 6.67 7.87 5.99 0.00 0.00 -
P/NAPS 1.05 1.08 1.73 1.70 1.04 0.00 -

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
Post a Comment