[YB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
15-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 49.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 120,354 131,026 114,483 85,645 11.99%
PBT 35,654 38,569 29,373 26,295 10.67%
Tax -7,559 -9,196 -5,581 -4,974 14.95%
NP 28,095 29,373 23,792 21,321 9.62%
-
NP to SH 28,095 29,373 23,792 21,321 9.62%
-
Tax Rate 21.20% 23.84% 19.00% 18.92% -
Total Cost 92,259 101,653 90,691 64,324 12.76%
-
Net Worth 171,366 168,158 159,898 147,199 5.19%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 33,591 27,221 5,596 3,999 103.14%
Div Payout % 119.56% 92.68% 23.52% 18.76% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 171,366 168,158 159,898 147,199 5.19%
NOSH 160,155 160,150 159,898 159,999 0.03%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 23.34% 22.42% 20.78% 24.89% -
ROE 16.39% 17.47% 14.88% 14.48% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 75.15 81.81 71.60 53.53 11.96%
EPS 17.54 18.34 14.88 13.33 9.57%
DPS 21.00 17.00 3.50 2.50 103.14%
NAPS 1.07 1.05 1.00 0.92 5.15%
Adjusted Per Share Value based on latest NOSH - 159,999
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 41.20 44.86 39.19 29.32 11.99%
EPS 9.62 10.06 8.15 7.30 9.62%
DPS 11.50 9.32 1.92 1.37 103.10%
NAPS 0.5867 0.5757 0.5474 0.5039 5.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.62 1.62 1.08 1.03 -
P/RPS 2.16 1.98 1.51 1.92 4.00%
P/EPS 9.23 8.83 7.26 7.73 6.08%
EY 10.83 11.32 13.78 12.94 -5.75%
DY 12.96 10.49 3.24 2.43 74.62%
P/NAPS 1.51 1.54 1.08 1.12 10.46%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/05 04/11/04 14/11/03 - -
Price 1.44 1.67 1.30 0.00 -
P/RPS 1.92 2.04 1.82 0.00 -
P/EPS 8.21 9.11 8.74 0.00 -
EY 12.18 10.98 11.45 0.00 -
DY 14.58 10.18 2.69 0.00 -
P/NAPS 1.35 1.59 1.30 0.00 -

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
Post a Comment