[YB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.24%
YoY- 11.59%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 132,696 120,354 131,026 114,483 85,645 11.55%
PBT 32,371 35,654 38,569 29,373 26,295 5.33%
Tax -7,837 -7,559 -9,196 -5,581 -4,974 12.02%
NP 24,534 28,095 29,373 23,792 21,321 3.56%
-
NP to SH 24,534 28,095 29,373 23,792 21,321 3.56%
-
Tax Rate 24.21% 21.20% 23.84% 19.00% 18.92% -
Total Cost 108,162 92,259 101,653 90,691 64,324 13.86%
-
Net Worth 180,880 171,366 168,158 159,898 147,199 5.28%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 20,811 33,591 27,221 5,596 3,999 50.99%
Div Payout % 84.83% 119.56% 92.68% 23.52% 18.76% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 180,880 171,366 168,158 159,898 147,199 5.28%
NOSH 160,071 160,155 160,150 159,898 159,999 0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 18.49% 23.34% 22.42% 20.78% 24.89% -
ROE 13.56% 16.39% 17.47% 14.88% 14.48% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 82.90 75.15 81.81 71.60 53.53 11.54%
EPS 15.33 17.54 18.34 14.88 13.33 3.55%
DPS 13.00 21.00 17.00 3.50 2.50 50.96%
NAPS 1.13 1.07 1.05 1.00 0.92 5.27%
Adjusted Per Share Value based on latest NOSH - 159,898
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.46 41.23 44.89 39.22 29.34 11.56%
EPS 8.41 9.63 10.06 8.15 7.30 3.59%
DPS 7.13 11.51 9.33 1.92 1.37 50.99%
NAPS 0.6197 0.5871 0.5761 0.5478 0.5043 5.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.18 1.62 1.62 1.08 1.03 -
P/RPS 1.42 2.16 1.98 1.51 1.92 -7.25%
P/EPS 7.70 9.23 8.83 7.26 7.73 -0.09%
EY 12.99 10.83 11.32 13.78 12.94 0.09%
DY 11.02 12.96 10.49 3.24 2.43 45.89%
P/NAPS 1.04 1.51 1.54 1.08 1.12 -1.83%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 16/11/06 18/11/05 04/11/04 14/11/03 - -
Price 1.21 1.44 1.67 1.30 0.00 -
P/RPS 1.46 1.92 2.04 1.82 0.00 -
P/EPS 7.89 8.21 9.11 8.74 0.00 -
EY 12.67 12.18 10.98 11.45 0.00 -
DY 10.74 14.58 10.18 2.69 0.00 -
P/NAPS 1.07 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