[YB] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

20-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -4.81%

YoY- -11.36%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	124,504	107,746	117,325	125,170	128,536	125,678	125,206	-0.09%
YoY %	15.55%	-8.16%	-6.27%	-2.62%	2.27%	0.38%	-	-
Horiz. %	99.44%	86.05%	93.71%	99.97%	102.66%	100.38%	100.00%	-
PBT	19,769	13,042	17,616	28,497	32,137	38,677	35,862	-9.44%
YoY %	51.58%	-25.97%	-38.18%	-11.33%	-16.91%	7.85%	-	-
Horiz. %	55.13%	36.37%	49.12%	79.46%	89.61%	107.85%	100.00%	-
Tax	-4,575	-3,133	-2,762	-6,320	-7,119	-9,285	-7,142	-7.15%
YoY %	-46.03%	-13.43%	56.30%	11.22%	23.33%	-30.01%	-	-
Horiz. %	64.06%	43.87%	38.67%	88.49%	99.68%	130.01%	100.00%	-
NP	15,194	9,909	14,854	22,177	25,018	29,392	28,720	-10.06%
YoY %	53.34%	-33.29%	-33.02%	-11.36%	-14.88%	2.34%	-	-
Horiz. %	52.90%	34.50%	51.72%	77.22%	87.11%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,194	9,909	14,854	22,177	25,018	29,392	28,720	-10.06%
YoY %	53.34%	-33.29%	-33.02%	-11.36%	-14.88%	2.34%	-	-
Horiz. %	52.90%	34.50%	51.72%	77.22%	87.11%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.14%	24.02%	15.68%	22.18%	22.15%	24.01%	19.92%	-
YoY %	-3.66%	53.19%	-29.31%	0.14%	-7.75%	20.53%	-	-
Horiz. %	116.16%	120.58%	78.71%	111.35%	111.19%	120.53%	100.00%	-
Total Cost	109,310	97,837	102,471	102,993	103,518	96,286	96,486	2.10%
YoY %	11.73%	-4.52%	-0.51%	-0.51%	7.51%	-0.21%	-	-
Horiz. %	113.29%	101.40%	106.20%	106.74%	107.29%	99.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,275	188,778	185,345	187,414	179,396	172,703	166,333	2.53%
YoY %	2.38%	1.85%	-1.10%	4.47%	3.88%	3.83%	-	-
Horiz. %	116.20%	113.49%	111.43%	112.67%	107.85%	103.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	14,153	9,506	6,395	20,794	24,018	33,591	21,607	-6.80%
YoY %	48.88%	48.65%	-69.25%	-13.42%	-28.50%	55.46%	-	-
Horiz. %	65.50%	44.00%	29.60%	96.24%	111.16%	155.46%	100.00%	-
Div Payout %	93.15%	95.94%	43.05%	93.77%	96.01%	114.29%	75.23%	-
YoY %	-2.91%	122.86%	-54.09%	-2.33%	-15.99%	51.92%	-	-
Horiz. %	123.82%	127.53%	57.22%	124.64%	127.62%	151.92%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	193,275	188,778	185,345	187,414	179,396	172,703	166,333	2.53%
YoY %	2.38%	1.85%	-1.10%	4.47%	3.88%	3.83%	-	-
Horiz. %	116.20%	113.49%	111.43%	112.67%	107.85%	103.83%	100.00%	-
NOSH	157,134	157,315	159,781	160,182	160,175	159,910	159,935	-0.29%
YoY %	-0.12%	-1.54%	-0.25%	0.00%	0.17%	-0.02%	-	-
Horiz. %	98.25%	98.36%	99.90%	100.15%	100.15%	99.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	12.20%	9.20%	12.66%	17.72%	19.46%	23.39%	22.94%	-
YoY %	32.61%	-27.33%	-28.56%	-8.94%	-16.80%	1.96%	-	-
Horiz. %	53.18%	40.10%	55.19%	77.24%	84.83%	101.96%	100.00%	-
ROE	7.86%	5.25%	8.01%	11.83%	13.95%	17.02%	17.27%	-
YoY %	49.71%	-34.46%	-32.29%	-15.20%	-18.04%	-1.45%	-	-
Horiz. %	45.51%	30.40%	46.38%	68.50%	80.78%	98.55%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	79.23	68.49	73.43	78.14	80.25	78.59	78.29	0.19%
YoY %	15.68%	-6.73%	-6.03%	-2.63%	2.11%	0.38%	-	-
Horiz. %	101.20%	87.48%	93.79%	99.81%	102.50%	100.38%	100.00%	-
EPS	9.67	6.30	9.30	13.84	15.62	18.38	17.96	-9.79%
YoY %	53.49%	-32.26%	-32.80%	-11.40%	-15.02%	2.34%	-	-
Horiz. %	53.84%	35.08%	51.78%	77.06%	86.97%	102.34%	100.00%	-
DPS	9.00	6.00	4.00	13.00	15.00	21.00	13.50	-6.53%
YoY %	50.00%	50.00%	-69.23%	-13.33%	-28.57%	55.56%	-	-
Horiz. %	66.67%	44.44%	29.63%	96.30%	111.11%	155.56%	100.00%	-
NAPS	1.23	1.20	1.16	1.17	1.12	1.08	1.04	2.83%
YoY %	2.50%	3.45%	-0.85%	4.46%	3.70%	3.85%	-	-
Horiz. %	118.27%	115.38%	111.54%	112.50%	107.69%	103.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 160,182
RPS	42.62	36.89	40.17	42.85	44.00	43.02	42.86	-0.09%
YoY %	15.53%	-8.17%	-6.25%	-2.61%	2.28%	0.37%	-	-
Horiz. %	99.44%	86.07%	93.72%	99.98%	102.66%	100.37%	100.00%	-
EPS	5.20	3.39	5.09	7.59	8.56	10.06	9.83	-10.06%
YoY %	53.39%	-33.40%	-32.94%	-11.33%	-14.91%	2.34%	-	-
Horiz. %	52.90%	34.49%	51.78%	77.21%	87.08%	102.34%	100.00%	-
DPS	4.85	3.25	2.19	7.12	8.22	11.50	7.40	-6.79%
YoY %	49.23%	48.40%	-69.24%	-13.38%	-28.52%	55.41%	-	-
Horiz. %	65.54%	43.92%	29.59%	96.22%	111.08%	155.41%	100.00%	-
NAPS	0.6617	0.6463	0.6345	0.6416	0.6142	0.5912	0.5694	2.53%
YoY %	2.38%	1.86%	-1.11%	4.46%	3.89%	3.83%	-	-
Horiz. %	116.21%	113.51%	111.43%	112.68%	107.87%	103.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.72	0.67	0.83	1.28	1.17	1.69	1.64	-
P/RPS	0.91	0.98	1.13	1.64	1.46	2.15	2.09	-12.93%
YoY %	-7.14%	-13.27%	-31.10%	12.33%	-32.09%	2.87%	-	-
Horiz. %	43.54%	46.89%	54.07%	78.47%	69.86%	102.87%	100.00%	-
P/EPS	7.45	10.64	8.93	9.25	7.49	9.19	9.13	-3.33%
YoY %	-29.98%	19.15%	-3.46%	23.50%	-18.50%	0.66%	-	-
Horiz. %	81.60%	116.54%	97.81%	101.31%	82.04%	100.66%	100.00%	-
EY	13.43	9.40	11.20	10.82	13.35	10.88	10.95	3.45%
YoY %	42.87%	-16.07%	3.51%	-18.95%	22.70%	-0.64%	-	-
Horiz. %	122.65%	85.84%	102.28%	98.81%	121.92%	99.36%	100.00%	-
DY	12.50	8.96	4.82	10.16	12.82	12.43	8.23	7.21%
YoY %	39.51%	85.89%	-52.56%	-20.75%	3.14%	51.03%	-	-
Horiz. %	151.88%	108.87%	58.57%	123.45%	155.77%	151.03%	100.00%	-
P/NAPS	0.59	0.56	0.72	1.09	1.04	1.56	1.58	-15.13%
YoY %	5.36%	-22.22%	-33.94%	4.81%	-33.33%	-1.27%	-	-
Horiz. %	37.34%	35.44%	45.57%	68.99%	65.82%	98.73%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	20/08/09	20/08/08	20/08/07	21/08/06	08/08/05	18/08/04	-
Price	0.75	0.70	0.61	1.15	1.20	1.66	1.55	-
P/RPS	0.95	1.02	0.83	1.47	1.50	2.11	1.98	-11.51%
YoY %	-6.86%	22.89%	-43.54%	-2.00%	-28.91%	6.57%	-	-
Horiz. %	47.98%	51.52%	41.92%	74.24%	75.76%	106.57%	100.00%	-
P/EPS	7.76	11.11	6.56	8.31	7.68	9.03	8.63	-1.75%
YoY %	-30.15%	69.36%	-21.06%	8.20%	-14.95%	4.63%	-	-
Horiz. %	89.92%	128.74%	76.01%	96.29%	88.99%	104.63%	100.00%	-
EY	12.89	9.00	15.24	12.04	13.02	11.07	11.59	1.78%
YoY %	43.22%	-40.94%	26.58%	-7.53%	17.62%	-4.49%	-	-
Horiz. %	111.22%	77.65%	131.49%	103.88%	112.34%	95.51%	100.00%	-
DY	12.00	8.57	6.56	11.30	12.50	12.65	8.71	5.48%
YoY %	40.02%	30.64%	-41.95%	-9.60%	-1.19%	45.24%	-	-
Horiz. %	137.77%	98.39%	75.32%	129.74%	143.51%	145.24%	100.00%	-
P/NAPS	0.61	0.58	0.53	0.98	1.07	1.54	1.49	-13.82%
YoY %	5.17%	9.43%	-45.92%	-8.41%	-30.52%	3.36%	-	-
Horiz. %	40.94%	38.93%	35.57%	65.77%	71.81%	103.36%	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