[YB] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -4.41%
YoY- -4.35%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 118,420 118,824 132,696 120,354 131,026 114,483 85,645 5.54%
PBT 17,149 25,378 32,371 35,654 38,569 29,373 26,295 -6.87%
Tax -3,585 -4,646 -7,837 -7,559 -9,196 -5,581 -4,974 -5.30%
NP 13,564 20,732 24,534 28,095 29,373 23,792 21,321 -7.25%
-
NP to SH 13,564 20,732 24,534 28,095 29,373 23,792 21,321 -7.25%
-
Tax Rate 20.91% 18.31% 24.21% 21.20% 23.84% 19.00% 18.92% -
Total Cost 104,856 98,092 108,162 92,259 101,653 90,691 64,324 8.47%
-
Net Worth 187,483 185,529 180,880 171,366 168,158 159,898 147,199 4.11%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 11,161 12,791 20,811 33,591 27,221 5,596 3,999 18.63%
Div Payout % 82.29% 61.70% 84.83% 119.56% 92.68% 23.52% 18.76% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 187,483 185,529 180,880 171,366 168,158 159,898 147,199 4.11%
NOSH 158,884 159,939 160,071 160,155 160,150 159,898 159,999 -0.11%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.45% 17.45% 18.49% 23.34% 22.42% 20.78% 24.89% -
ROE 7.23% 11.17% 13.56% 16.39% 17.47% 14.88% 14.48% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 74.53 74.29 82.90 75.15 81.81 71.60 53.53 5.66%
EPS 8.54 12.96 15.33 17.54 18.34 14.88 13.33 -7.14%
DPS 7.00 8.00 13.00 21.00 17.00 3.50 2.50 18.70%
NAPS 1.18 1.16 1.13 1.07 1.05 1.00 0.92 4.23%
Adjusted Per Share Value based on latest NOSH - 160,155
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 40.57 40.71 45.46 41.23 44.89 39.22 29.34 5.54%
EPS 4.65 7.10 8.41 9.63 10.06 8.15 7.30 -7.23%
DPS 3.82 4.38 7.13 11.51 9.33 1.92 1.37 18.61%
NAPS 0.6423 0.6356 0.6197 0.5871 0.5761 0.5478 0.5043 4.10%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.57 1.20 1.18 1.62 1.62 1.08 1.03 -
P/RPS 0.76 1.62 1.42 2.16 1.98 1.51 1.92 -14.30%
P/EPS 6.68 9.26 7.70 9.23 8.83 7.26 7.73 -2.40%
EY 14.98 10.80 12.99 10.83 11.32 13.78 12.94 2.46%
DY 12.28 6.67 11.02 12.96 10.49 3.24 2.43 30.96%
P/NAPS 0.48 1.03 1.04 1.51 1.54 1.08 1.12 -13.15%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 19/11/07 16/11/06 18/11/05 04/11/04 14/11/03 - -
Price 0.52 1.14 1.21 1.44 1.67 1.30 0.00 -
P/RPS 0.70 1.53 1.46 1.92 2.04 1.82 0.00 -
P/EPS 6.09 8.79 7.89 8.21 9.11 8.74 0.00 -
EY 16.42 11.37 12.67 12.18 10.98 11.45 0.00 -
DY 13.46 7.02 10.74 14.58 10.18 2.69 0.00 -
P/NAPS 0.44 0.98 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