[YB] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

21-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- -3.06%

YoY- -14.88%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	107,746	117,325	125,170	128,536	125,678	125,206	112,501	-0.71%
YoY %	-8.16%	-6.27%	-2.62%	2.27%	0.38%	11.29%	-	-
Horiz. %	95.77%	104.29%	111.26%	114.25%	111.71%	111.29%	100.00%	-
PBT	13,042	17,616	28,497	32,137	38,677	35,862	29,032	-12.47%
YoY %	-25.97%	-38.18%	-11.33%	-16.91%	7.85%	23.53%	-	-
Horiz. %	44.92%	60.68%	98.16%	110.70%	133.22%	123.53%	100.00%	-
Tax	-3,133	-2,762	-6,320	-7,119	-9,285	-7,142	-5,987	-10.22%
YoY %	-13.43%	56.30%	11.22%	23.33%	-30.01%	-19.29%	-	-
Horiz. %	52.33%	46.13%	105.56%	118.91%	155.09%	119.29%	100.00%	-
NP	9,909	14,854	22,177	25,018	29,392	28,720	23,045	-13.11%
YoY %	-33.29%	-33.02%	-11.36%	-14.88%	2.34%	24.63%	-	-
Horiz. %	43.00%	64.46%	96.23%	108.56%	127.54%	124.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,909	14,854	22,177	25,018	29,392	28,720	23,045	-13.11%
YoY %	-33.29%	-33.02%	-11.36%	-14.88%	2.34%	24.63%	-	-
Horiz. %	43.00%	64.46%	96.23%	108.56%	127.54%	124.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.02%	15.68%	22.18%	22.15%	24.01%	19.92%	20.62%	-
YoY %	53.19%	-29.31%	0.14%	-7.75%	20.53%	-3.39%	-	-
Horiz. %	116.49%	76.04%	107.57%	107.42%	116.44%	96.61%	100.00%	-
Total Cost	97,837	102,471	102,993	103,518	96,286	96,486	89,456	1.50%
YoY %	-4.52%	-0.51%	-0.51%	7.51%	-0.21%	7.86%	-	-
Horiz. %	109.37%	114.55%	115.13%	115.72%	107.64%	107.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,778	185,345	187,414	179,396	172,703	166,333	158,454	2.95%
YoY %	1.85%	-1.10%	4.47%	3.88%	3.83%	4.97%	-	-
Horiz. %	119.14%	116.97%	118.28%	113.22%	108.99%	104.97%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	9,506	6,395	20,794	24,018	33,591	21,607	3,999	15.50%
YoY %	48.65%	-69.25%	-13.42%	-28.50%	55.46%	440.31%	-	-
Horiz. %	237.71%	159.91%	519.98%	600.60%	839.98%	540.31%	100.00%	-
Div Payout %	95.94%	43.05%	93.77%	96.01%	114.29%	75.23%	17.36%	-
YoY %	122.86%	-54.09%	-2.33%	-15.99%	51.92%	333.35%	-	-
Horiz. %	552.65%	247.98%	540.15%	553.05%	658.35%	433.35%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	188,778	185,345	187,414	179,396	172,703	166,333	158,454	2.95%
YoY %	1.85%	-1.10%	4.47%	3.88%	3.83%	4.97%	-	-
Horiz. %	119.14%	116.97%	118.28%	113.22%	108.99%	104.97%	100.00%	-
NOSH	157,315	159,781	160,182	160,175	159,910	159,935	160,055	-0.28%
YoY %	-1.54%	-0.25%	0.00%	0.17%	-0.02%	-0.07%	-	-
Horiz. %	98.29%	99.83%	100.08%	100.07%	99.91%	99.93%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	9.20%	12.66%	17.72%	19.46%	23.39%	22.94%	20.48%	-
YoY %	-27.33%	-28.56%	-8.94%	-16.80%	1.96%	12.01%	-	-
Horiz. %	44.92%	61.82%	86.52%	95.02%	114.21%	112.01%	100.00%	-
ROE	5.25%	8.01%	11.83%	13.95%	17.02%	17.27%	14.54%	-
YoY %	-34.46%	-32.29%	-15.20%	-18.04%	-1.45%	18.78%	-	-
Horiz. %	36.11%	55.09%	81.36%	95.94%	117.06%	118.78%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	68.49	73.43	78.14	80.25	78.59	78.29	70.29	-0.43%
YoY %	-6.73%	-6.03%	-2.63%	2.11%	0.38%	11.38%	-	-
Horiz. %	97.44%	104.47%	111.17%	114.17%	111.81%	111.38%	100.00%	-
EPS	6.30	9.30	13.84	15.62	18.38	17.96	14.40	-12.85%
YoY %	-32.26%	-32.80%	-11.40%	-15.02%	2.34%	24.72%	-	-
Horiz. %	43.75%	64.58%	96.11%	108.47%	127.64%	124.72%	100.00%	-
DPS	6.00	4.00	13.00	15.00	21.00	13.50	2.50	15.69%
YoY %	50.00%	-69.23%	-13.33%	-28.57%	55.56%	440.00%	-	-
Horiz. %	240.00%	160.00%	520.00%	600.00%	840.00%	540.00%	100.00%	-
NAPS	1.20	1.16	1.17	1.12	1.08	1.04	0.99	3.25%
YoY %	3.45%	-0.85%	4.46%	3.70%	3.85%	5.05%	-	-
Horiz. %	121.21%	117.17%	118.18%	113.13%	109.09%	105.05%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 160,175
RPS	36.89	40.17	42.85	44.00	43.02	42.86	38.51	-0.71%
YoY %	-8.17%	-6.25%	-2.61%	2.28%	0.37%	11.30%	-	-
Horiz. %	95.79%	104.31%	111.27%	114.26%	111.71%	111.30%	100.00%	-
EPS	3.39	5.09	7.59	8.56	10.06	9.83	7.89	-13.12%
YoY %	-33.40%	-32.94%	-11.33%	-14.91%	2.34%	24.59%	-	-
Horiz. %	42.97%	64.51%	96.20%	108.49%	127.50%	124.59%	100.00%	-
DPS	3.25	2.19	7.12	8.22	11.50	7.40	1.37	15.47%
YoY %	48.40%	-69.24%	-13.38%	-28.52%	55.41%	440.15%	-	-
Horiz. %	237.23%	159.85%	519.71%	600.00%	839.42%	540.15%	100.00%	-
NAPS	0.6463	0.6345	0.6416	0.6142	0.5912	0.5694	0.5425	2.95%
YoY %	1.86%	-1.11%	4.46%	3.89%	3.83%	4.96%	-	-
Horiz. %	119.13%	116.96%	118.27%	113.22%	108.98%	104.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.67	0.83	1.28	1.17	1.69	1.64	1.03	-
P/RPS	0.98	1.13	1.64	1.46	2.15	2.09	1.47	-6.52%
YoY %	-13.27%	-31.10%	12.33%	-32.09%	2.87%	42.18%	-	-
Horiz. %	66.67%	76.87%	111.56%	99.32%	146.26%	142.18%	100.00%	-
P/EPS	10.64	8.93	9.25	7.49	9.19	9.13	7.15	6.84%
YoY %	19.15%	-3.46%	23.50%	-18.50%	0.66%	27.69%	-	-
Horiz. %	148.81%	124.90%	129.37%	104.76%	128.53%	127.69%	100.00%	-
EY	9.40	11.20	10.82	13.35	10.88	10.95	13.98	-6.39%
YoY %	-16.07%	3.51%	-18.95%	22.70%	-0.64%	-21.67%	-	-
Horiz. %	67.24%	80.11%	77.40%	95.49%	77.83%	78.33%	100.00%	-
DY	8.96	4.82	10.16	12.82	12.43	8.23	2.43	24.26%
YoY %	85.89%	-52.56%	-20.75%	3.14%	51.03%	238.68%	-	-
Horiz. %	368.72%	198.35%	418.11%	527.57%	511.52%	338.68%	100.00%	-
P/NAPS	0.56	0.72	1.09	1.04	1.56	1.58	1.04	-9.79%
YoY %	-22.22%	-33.94%	4.81%	-33.33%	-1.27%	51.92%	-	-
Horiz. %	53.85%	69.23%	104.81%	100.00%	150.00%	151.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	20/08/08	20/08/07	21/08/06	08/08/05	18/08/04	15/08/03	-
Price	0.70	0.61	1.15	1.20	1.66	1.55	1.08	-
P/RPS	1.02	0.83	1.47	1.50	2.11	1.98	1.54	-6.63%
YoY %	22.89%	-43.54%	-2.00%	-28.91%	6.57%	28.57%	-	-
Horiz. %	66.23%	53.90%	95.45%	97.40%	137.01%	128.57%	100.00%	-
P/EPS	11.11	6.56	8.31	7.68	9.03	8.63	7.50	6.76%
YoY %	69.36%	-21.06%	8.20%	-14.95%	4.63%	15.07%	-	-
Horiz. %	148.13%	87.47%	110.80%	102.40%	120.40%	115.07%	100.00%	-
EY	9.00	15.24	12.04	13.02	11.07	11.59	13.33	-6.33%
YoY %	-40.94%	26.58%	-7.53%	17.62%	-4.49%	-13.05%	-	-
Horiz. %	67.52%	114.33%	90.32%	97.67%	83.05%	86.95%	100.00%	-
DY	8.57	6.56	11.30	12.50	12.65	8.71	2.31	24.39%
YoY %	30.64%	-41.95%	-9.60%	-1.19%	45.24%	277.06%	-	-
Horiz. %	371.00%	283.98%	489.18%	541.13%	547.62%	377.06%	100.00%	-
P/NAPS	0.58	0.53	0.98	1.07	1.54	1.49	1.09	-9.97%
YoY %	9.43%	-45.92%	-8.41%	-30.52%	3.36%	36.70%	-	-
Horiz. %	53.21%	48.62%	89.91%	98.17%	141.28%	136.70%	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