[YB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.93%
YoY- 99.79%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 35,126 30,929 33,871 30,152 26,613 25,895 32,067 1.52%
PBT 4,425 1,852 3,835 5,947 2,887 3,200 7,375 -8.15%
Tax -1,108 296 0 -1,180 -501 -434 -1,523 -5.15%
NP 3,317 2,148 3,835 4,767 2,386 2,766 5,852 -9.02%
-
NP to SH 3,317 2,148 4,061 4,767 2,386 2,766 5,852 -9.02%
-
Tax Rate 25.04% -15.98% 0.00% 19.84% 17.35% 13.56% 20.65% -
Total Cost 31,809 28,781 30,036 25,385 24,227 23,129 26,215 3.27%
-
Net Worth 196,216 187,590 198,036 196,658 189,615 188,663 187,072 0.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,229 6,002 6,286 9,439 4,740 6,395 12,791 -11.29%
Div Payout % 187.79% 279.46% 154.81% 198.02% 198.68% 231.21% 218.58% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 196,216 187,590 198,036 196,658 189,615 188,663 187,072 0.79%
NOSH 155,727 150,072 157,172 157,326 158,013 159,884 159,890 -0.43%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.44% 6.94% 11.32% 15.81% 8.97% 10.68% 18.25% -
ROE 1.69% 1.15% 2.05% 2.42% 1.26% 1.47% 3.13% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.56 20.61 21.55 19.17 16.84 16.20 20.06 1.97%
EPS 2.13 1.38 2.44 3.03 1.51 1.73 3.66 -8.61%
DPS 4.00 4.00 4.00 6.00 3.00 4.00 8.00 -10.90%
NAPS 1.26 1.25 1.26 1.25 1.20 1.18 1.17 1.24%
Adjusted Per Share Value based on latest NOSH - 157,326
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.03 10.60 11.60 10.33 9.12 8.87 10.99 1.51%
EPS 1.14 0.74 1.39 1.63 0.82 0.95 2.00 -8.93%
DPS 2.13 2.06 2.15 3.23 1.62 2.19 4.38 -11.31%
NAPS 0.6723 0.6427 0.6785 0.6738 0.6496 0.6464 0.6409 0.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.85 0.83 0.81 0.71 0.54 1.05 1.17 -
P/RPS 3.77 4.03 3.76 3.70 3.21 6.48 5.83 -7.00%
P/EPS 39.91 57.99 31.35 23.43 35.76 60.69 31.97 3.76%
EY 2.51 1.72 3.19 4.27 2.80 1.65 3.13 -3.60%
DY 4.71 4.82 4.94 8.45 5.56 3.81 6.84 -6.02%
P/NAPS 0.67 0.66 0.64 0.57 0.45 0.89 1.00 -6.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 25/02/11 23/02/10 23/02/09 27/02/08 16/02/07 -
Price 0.835 0.93 0.85 0.74 0.55 1.04 1.23 -
P/RPS 3.70 4.51 3.94 3.86 3.27 6.42 6.13 -8.06%
P/EPS 39.20 64.98 32.90 24.42 36.42 60.12 33.61 2.59%
EY 2.55 1.54 3.04 4.09 2.75 1.66 2.98 -2.56%
DY 4.79 4.30 4.71 8.11 5.45 3.85 6.50 -4.95%
P/NAPS 0.66 0.74 0.67 0.59 0.46 0.88 1.05 -7.44%

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