[YB] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -4.32%

YoY- -40.81%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	152,128	163,037	144,969	127,693	136,610	124,504	107,746	5.91%
YoY %	-6.69%	12.46%	13.53%	-6.53%	9.72%	15.55%	-	-
Horiz. %	141.19%	151.32%	134.55%	118.51%	126.79%	115.55%	100.00%	-
PBT	16,400	17,929	14,187	11,628	18,716	19,769	13,042	3.89%
YoY %	-8.53%	26.38%	22.01%	-37.87%	-5.33%	51.58%	-	-
Horiz. %	125.75%	137.47%	108.78%	89.16%	143.51%	151.58%	100.00%	-
Tax	-4,136	-4,193	-3,540	-2,246	-3,417	-4,575	-3,133	4.73%
YoY %	1.36%	-18.45%	-57.61%	34.27%	25.31%	-46.03%	-	-
Horiz. %	132.01%	133.83%	112.99%	71.69%	109.06%	146.03%	100.00%	-
NP	12,264	13,736	10,647	9,382	15,299	15,194	9,909	3.61%
YoY %	-10.72%	29.01%	13.48%	-38.68%	0.69%	53.34%	-	-
Horiz. %	123.77%	138.62%	107.45%	94.68%	154.39%	153.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,264	13,736	10,647	9,382	15,851	15,194	9,909	3.61%
YoY %	-10.72%	29.01%	13.48%	-40.81%	4.32%	53.34%	-	-
Horiz. %	123.77%	138.62%	107.45%	94.68%	159.97%	153.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.22%	23.39%	24.95%	19.32%	18.26%	23.14%	24.02%	-
YoY %	7.82%	-6.25%	29.14%	5.81%	-21.09%	-3.66%	-	-
Horiz. %	105.00%	97.38%	103.87%	80.43%	76.02%	96.34%	100.00%	-
Total Cost	139,864	149,301	134,322	118,311	121,311	109,310	97,837	6.13%
YoY %	-6.32%	11.15%	13.53%	-2.47%	10.98%	11.73%	-	-
Horiz. %	142.96%	152.60%	137.29%	120.93%	123.99%	111.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,344	201,375	195,118	210,891	199,380	193,275	188,778	1.73%
YoY %	3.96%	3.21%	-7.48%	5.77%	3.16%	2.38%	-	-
Horiz. %	110.89%	106.67%	103.36%	111.71%	105.62%	102.38%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	4,657	12,423	11,024	10,996	14,153	9,506	-
YoY %	-	-62.51%	12.69%	0.25%	-22.31%	48.88%	-	-
Horiz. %	-	48.99%	130.69%	115.97%	115.67%	148.88%	100.00%	-
Div Payout %	-	33.91%	116.68%	117.50%	69.38%	93.15%	95.94%	-
YoY %	-	-70.94%	-0.70%	69.36%	-25.52%	-2.91%	-	-
Horiz. %	-	35.35%	121.62%	122.47%	72.32%	97.09%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	209,344	201,375	195,118	210,891	199,380	193,275	188,778	1.73%
YoY %	3.96%	3.21%	-7.48%	5.77%	3.16%	2.38%	-	-
Horiz. %	110.89%	106.67%	103.36%	111.71%	105.62%	102.38%	100.00%	-
NOSH	159,804	159,821	154,855	167,374	156,992	157,134	157,315	0.26%
YoY %	-0.01%	3.21%	-7.48%	6.61%	-0.09%	-0.12%	-	-
Horiz. %	101.58%	101.59%	98.44%	106.39%	99.79%	99.88%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	8.06%	8.43%	7.34%	7.35%	11.20%	12.20%	9.20%	-
YoY %	-4.39%	14.85%	-0.14%	-34.38%	-8.20%	32.61%	-	-
Horiz. %	87.61%	91.63%	79.78%	79.89%	121.74%	132.61%	100.00%	-
ROE	5.86%	6.82%	5.46%	4.45%	7.95%	7.86%	5.25%	-
YoY %	-14.08%	24.91%	22.70%	-44.03%	1.15%	49.71%	-	-
Horiz. %	111.62%	129.90%	104.00%	84.76%	151.43%	149.71%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	95.20	102.01	93.62	76.29	87.02	79.23	68.49	5.63%
YoY %	-6.68%	8.96%	22.72%	-12.33%	9.83%	15.68%	-	-
Horiz. %	139.00%	148.94%	136.69%	111.39%	127.06%	115.68%	100.00%	-
EPS	7.67	8.59	6.88	5.61	10.10	9.67	6.30	3.33%
YoY %	-10.71%	24.85%	22.64%	-44.46%	4.45%	53.49%	-	-
Horiz. %	121.75%	136.35%	109.21%	89.05%	160.32%	153.49%	100.00%	-
DPS	0.00	2.91	8.00	6.59	7.00	9.00	6.00	-
YoY %	0.00%	-63.62%	21.40%	-5.86%	-22.22%	50.00%	-	-
Horiz. %	0.00%	48.50%	133.33%	109.83%	116.67%	150.00%	100.00%	-
NAPS	1.31	1.26	1.26	1.26	1.27	1.23	1.20	1.47%
YoY %	3.97%	0.00%	0.00%	-0.79%	3.25%	2.50%	-	-
Horiz. %	109.17%	105.00%	105.00%	105.00%	105.83%	102.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 167,374
RPS	52.21	55.95	49.75	43.82	46.88	42.73	36.98	5.91%
YoY %	-6.68%	12.46%	13.53%	-6.53%	9.71%	15.55%	-	-
Horiz. %	141.18%	151.30%	134.53%	118.50%	126.77%	115.55%	100.00%	-
EPS	4.21	4.71	3.65	3.22	5.44	5.21	3.40	3.62%
YoY %	-10.62%	29.04%	13.35%	-40.81%	4.41%	53.24%	-	-
Horiz. %	123.82%	138.53%	107.35%	94.71%	160.00%	153.24%	100.00%	-
DPS	0.00	1.60	4.26	3.78	3.77	4.86	3.26	-
YoY %	0.00%	-62.44%	12.70%	0.27%	-22.43%	49.08%	-	-
Horiz. %	0.00%	49.08%	130.67%	115.95%	115.64%	149.08%	100.00%	-
NAPS	0.7184	0.6911	0.6696	0.7237	0.6842	0.6633	0.6479	1.73%
YoY %	3.95%	3.21%	-7.48%	5.77%	3.15%	2.38%	-	-
Horiz. %	110.88%	106.67%	103.35%	111.70%	105.60%	102.38%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.97	1.17	0.87	0.83	0.86	0.72	0.67	-
P/RPS	1.02	1.15	0.93	1.09	0.99	0.91	0.98	0.66%
YoY %	-11.30%	23.66%	-14.68%	10.10%	8.79%	-7.14%	-	-
Horiz. %	104.08%	117.35%	94.90%	111.22%	101.02%	92.86%	100.00%	-
P/EPS	12.64	13.61	12.65	14.81	8.52	7.45	10.64	2.91%
YoY %	-7.13%	7.59%	-14.58%	73.83%	14.36%	-29.98%	-	-
Horiz. %	118.80%	127.91%	118.89%	139.19%	80.08%	70.02%	100.00%	-
EY	7.91	7.35	7.90	6.75	11.74	13.43	9.40	-2.83%
YoY %	7.62%	-6.96%	17.04%	-42.50%	-12.58%	42.87%	-	-
Horiz. %	84.15%	78.19%	84.04%	71.81%	124.89%	142.87%	100.00%	-
DY	0.00	2.49	9.20	7.94	8.14	12.50	8.96	-
YoY %	0.00%	-72.93%	15.87%	-2.46%	-34.88%	39.51%	-	-
Horiz. %	0.00%	27.79%	102.68%	88.62%	90.85%	139.51%	100.00%	-
P/NAPS	0.74	0.93	0.69	0.66	0.68	0.59	0.56	4.75%
YoY %	-20.43%	34.78%	4.55%	-2.94%	15.25%	5.36%	-	-
Horiz. %	132.14%	166.07%	123.21%	117.86%	121.43%	105.36%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	21/08/14	27/08/13	28/08/12	18/08/11	19/08/10	20/08/09	-
Price	0.815	1.20	0.865	0.83	0.88	0.75	0.70	-
P/RPS	0.86	1.18	0.92	1.09	1.01	0.95	1.02	-2.80%
YoY %	-27.12%	28.26%	-15.60%	7.92%	6.32%	-6.86%	-	-
Horiz. %	84.31%	115.69%	90.20%	106.86%	99.02%	93.14%	100.00%	-
P/EPS	10.62	13.96	12.58	14.81	8.72	7.76	11.11	-0.74%
YoY %	-23.93%	10.97%	-15.06%	69.84%	12.37%	-30.15%	-	-
Horiz. %	95.59%	125.65%	113.23%	133.30%	78.49%	69.85%	100.00%	-
EY	9.42	7.16	7.95	6.75	11.47	12.89	9.00	0.76%
YoY %	31.56%	-9.94%	17.78%	-41.15%	-11.02%	43.22%	-	-
Horiz. %	104.67%	79.56%	88.33%	75.00%	127.44%	143.22%	100.00%	-
DY	0.00	2.43	9.25	7.94	7.95	12.00	8.57	-
YoY %	0.00%	-73.73%	16.50%	-0.13%	-33.75%	40.02%	-	-
Horiz. %	0.00%	28.35%	107.93%	92.65%	92.77%	140.02%	100.00%	-
P/NAPS	0.62	0.95	0.69	0.66	0.69	0.61	0.58	1.11%
YoY %	-34.74%	37.68%	4.55%	-4.35%	13.11%	5.17%	-	-
Horiz. %	106.90%	163.79%	118.97%	113.79%	118.97%	105.17%	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