[YB] YoY 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- 24.99%
YoY- 17.0%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 28,981 34,598 40,194 43,288 35,126 30,929 33,871 -2.56%
PBT -464 3,219 3,846 5,215 4,425 1,852 3,835 -
Tax 309 -722 -1,043 -1,334 -1,108 296 0 -
NP -155 2,497 2,803 3,881 3,317 2,148 3,835 -
-
NP to SH -155 2,497 2,803 3,881 3,317 2,148 4,061 -
-
Tax Rate - 22.43% 27.12% 25.58% 25.04% -15.98% 0.00% -
Total Cost 29,136 32,101 37,391 39,407 31,809 28,781 30,036 -0.50%
-
Net Worth 214,412 213,119 207,039 197,154 196,216 187,590 198,036 1.33%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 3,185 4,657 6,229 6,002 6,286 -
Div Payout % - - 113.64% 120.00% 187.79% 279.46% 154.81% -
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 214,412 213,119 207,039 197,154 196,216 187,590 198,036 1.33%
NOSH 160,000 159,044 159,261 155,240 155,727 150,072 157,172 0.29%
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 -0.53% 7.22% 6.97% 8.97% 9.44% 6.94% 11.32% -
ROE -0.07% 1.17% 1.35% 1.97% 1.69% 1.15% 2.05% -
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 18.92 21.75 25.24 27.88 22.56 20.61 21.55 -2.14%
EPS -0.10 1.57 1.76 2.50 2.13 1.38 2.44 -
DPS 0.00 0.00 2.00 3.00 4.00 4.00 4.00 -
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 9.93 11.85 13.77 14.83 12.03 10.60 11.60 -2.55%
EPS -0.05 0.86 0.96 1.33 1.14 0.74 1.39 -
DPS 0.00 0.00 1.09 1.60 2.13 2.06 2.15 -
NAPS 0.7346 0.7302 0.7093 0.6755 0.6723 0.6427 0.6785 1.33%
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 4.28 3.88 4.04 3.48 3.77 4.03 3.76 2.18%
P/EPS -800.34 53.82 57.95 38.80 39.91 57.99 31.35 -
EY -0.12 1.86 1.73 2.58 2.51 1.72 3.19 -
DY 0.00 0.00 1.96 3.09 4.71 4.82 4.94 -
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 4.33 3.95 4.44 3.91 3.70 4.51 3.94 1.58%
P/EPS -810.22 54.78 63.64 43.60 39.20 64.98 32.90 -
EY -0.12 1.83 1.57 2.29 2.55 1.54 3.04 -
DY 0.00 0.00 1.79 2.75 4.79 4.30 4.71 -
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