[YB] YoY TTM Result on 30-Sep-2007 [#3]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

19-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -6.52%

YoY- -15.5%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	128,126	107,511	118,420	118,824	132,696	120,354	131,026	-0.37%
YoY %	19.17%	-9.21%	-0.34%	-10.45%	10.25%	-8.14%	-	-
Horiz. %	97.79%	82.05%	90.38%	90.69%	101.27%	91.86%	100.00%	-
PBT	20,681	12,375	17,149	25,378	32,371	35,654	38,569	-9.86%
YoY %	67.12%	-27.84%	-32.43%	-21.60%	-9.21%	-7.56%	-	-
Horiz. %	53.62%	32.09%	44.46%	65.80%	83.93%	92.44%	100.00%	-
Tax	-4,429	-2,947	-3,585	-4,646	-7,837	-7,559	-9,196	-11.45%
YoY %	-50.29%	17.80%	22.84%	40.72%	-3.68%	17.80%	-	-
Horiz. %	48.16%	32.05%	38.98%	50.52%	85.22%	82.20%	100.00%	-
NP	16,252	9,428	13,564	20,732	24,534	28,095	29,373	-9.38%
YoY %	72.38%	-30.49%	-34.57%	-15.50%	-12.67%	-4.35%	-	-
Horiz. %	55.33%	32.10%	46.18%	70.58%	83.53%	95.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,252	9,428	13,564	20,732	24,534	28,095	29,373	-9.38%
YoY %	72.38%	-30.49%	-34.57%	-15.50%	-12.67%	-4.35%	-	-
Horiz. %	55.33%	32.10%	46.18%	70.58%	83.53%	95.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	23.81%	20.91%	18.31%	24.21%	21.20%	23.84%	-
YoY %	-10.04%	13.87%	14.20%	-24.37%	14.20%	-11.07%	-	-
Horiz. %	89.85%	99.87%	87.71%	76.80%	101.55%	88.93%	100.00%	-
Total Cost	111,874	98,083	104,856	98,092	108,162	92,259	101,653	1.60%
YoY %	14.06%	-6.46%	6.90%	-9.31%	17.24%	-9.24%	-	-
Horiz. %	110.05%	96.49%	103.15%	96.50%	106.40%	90.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,618	191,862	187,483	185,529	180,880	171,366	168,158	2.37%
YoY %	0.92%	2.34%	1.05%	2.57%	5.55%	1.91%	-	-
Horiz. %	115.14%	114.10%	111.49%	110.33%	107.57%	101.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	14,153	4,740	11,161	12,791	20,811	33,591	27,221	-10.32%
YoY %	198.59%	-57.53%	-12.74%	-38.54%	-38.05%	23.40%	-	-
Horiz. %	51.99%	17.41%	41.00%	46.99%	76.45%	123.40%	100.00%	-
Div Payout %	87.09%	50.28%	82.29%	61.70%	84.83%	119.56%	92.68%	-
YoY %	73.21%	-38.90%	33.37%	-27.27%	-29.05%	29.00%	-	-
Horiz. %	93.97%	54.25%	88.79%	66.57%	91.53%	129.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	193,618	191,862	187,483	185,529	180,880	171,366	168,158	2.37%
YoY %	0.92%	2.34%	1.05%	2.57%	5.55%	1.91%	-	-
Horiz. %	115.14%	114.10%	111.49%	110.33%	107.57%	101.91%	100.00%	-
NOSH	157,413	157,264	158,884	159,939	160,071	160,155	160,150	-0.28%
YoY %	0.09%	-1.02%	-0.66%	-0.08%	-0.05%	0.00%	-	-
Horiz. %	98.29%	98.20%	99.21%	99.87%	99.95%	100.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	12.68%	8.77%	11.45%	17.45%	18.49%	23.34%	22.42%	-
YoY %	44.58%	-23.41%	-34.38%	-5.62%	-20.78%	4.10%	-	-
Horiz. %	56.56%	39.12%	51.07%	77.83%	82.47%	104.10%	100.00%	-
ROE	8.39%	4.91%	7.23%	11.17%	13.56%	16.39%	17.47%	-
YoY %	70.88%	-32.09%	-35.27%	-17.63%	-17.27%	-6.18%	-	-
Horiz. %	48.03%	28.11%	41.39%	63.94%	77.62%	93.82%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	81.39	68.36	74.53	74.29	82.90	75.15	81.81	-0.08%
YoY %	19.06%	-8.28%	0.32%	-10.39%	10.31%	-8.14%	-	-
Horiz. %	99.49%	83.56%	91.10%	90.81%	101.33%	91.86%	100.00%	-
EPS	10.32	5.99	8.54	12.96	15.33	17.54	18.34	-9.13%
YoY %	72.29%	-29.86%	-34.10%	-15.46%	-12.60%	-4.36%	-	-
Horiz. %	56.27%	32.66%	46.56%	70.67%	83.59%	95.64%	100.00%	-
DPS	9.00	3.00	7.00	8.00	13.00	21.00	17.00	-10.05%
YoY %	200.00%	-57.14%	-12.50%	-38.46%	-38.10%	23.53%	-	-
Horiz. %	52.94%	17.65%	41.18%	47.06%	76.47%	123.53%	100.00%	-
NAPS	1.23	1.22	1.18	1.16	1.13	1.07	1.05	2.67%
YoY %	0.82%	3.39%	1.72%	2.65%	5.61%	1.90%	-	-
Horiz. %	117.14%	116.19%	112.38%	110.48%	107.62%	101.90%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 159,939
RPS	43.96	36.89	40.63	40.77	45.53	41.29	44.96	-0.37%
YoY %	19.17%	-9.21%	-0.34%	-10.45%	10.27%	-8.16%	-	-
Horiz. %	97.78%	82.05%	90.37%	90.68%	101.27%	91.84%	100.00%	-
EPS	5.58	3.23	4.65	7.11	8.42	9.64	10.08	-9.38%
YoY %	72.76%	-30.54%	-34.60%	-15.56%	-12.66%	-4.37%	-	-
Horiz. %	55.36%	32.04%	46.13%	70.54%	83.53%	95.63%	100.00%	-
DPS	4.86	1.63	3.83	4.39	7.14	11.53	9.34	-10.31%
YoY %	198.16%	-57.44%	-12.76%	-38.52%	-38.07%	23.45%	-	-
Horiz. %	52.03%	17.45%	41.01%	47.00%	76.45%	123.45%	100.00%	-
NAPS	0.6643	0.6583	0.6433	0.6366	0.6206	0.588	0.577	2.37%
YoY %	0.91%	2.33%	1.05%	2.58%	5.54%	1.91%	-	-
Horiz. %	115.13%	114.09%	111.49%	110.33%	107.56%	101.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.80	0.70	0.57	1.20	1.18	1.62	1.62	-
P/RPS	0.98	1.02	0.76	1.62	1.42	2.16	1.98	-11.05%
YoY %	-3.92%	34.21%	-53.09%	14.08%	-34.26%	9.09%	-	-
Horiz. %	49.49%	51.52%	38.38%	81.82%	71.72%	109.09%	100.00%	-
P/EPS	7.75	11.68	6.68	9.26	7.70	9.23	8.83	-2.14%
YoY %	-33.65%	74.85%	-27.86%	20.26%	-16.58%	4.53%	-	-
Horiz. %	87.77%	132.28%	75.65%	104.87%	87.20%	104.53%	100.00%	-
EY	12.91	8.56	14.98	10.80	12.99	10.83	11.32	2.21%
YoY %	50.82%	-42.86%	38.70%	-16.86%	19.94%	-4.33%	-	-
Horiz. %	114.05%	75.62%	132.33%	95.41%	114.75%	95.67%	100.00%	-
DY	11.25	4.29	12.28	6.67	11.02	12.96	10.49	1.17%
YoY %	162.24%	-65.07%	84.11%	-39.47%	-14.97%	23.55%	-	-
Horiz. %	107.24%	40.90%	117.06%	63.58%	105.05%	123.55%	100.00%	-
P/NAPS	0.65	0.57	0.48	1.03	1.04	1.51	1.54	-13.38%
YoY %	14.04%	18.75%	-53.40%	-0.96%	-31.13%	-1.95%	-	-
Horiz. %	42.21%	37.01%	31.17%	66.88%	67.53%	98.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	19/11/09	20/11/08	19/11/07	16/11/06	18/11/05	04/11/04	-
Price	0.81	0.70	0.52	1.14	1.21	1.44	1.67	-
P/RPS	1.00	1.02	0.70	1.53	1.46	1.92	2.04	-11.19%
YoY %	-1.96%	45.71%	-54.25%	4.79%	-23.96%	-5.88%	-	-
Horiz. %	49.02%	50.00%	34.31%	75.00%	71.57%	94.12%	100.00%	-
P/EPS	7.85	11.68	6.09	8.79	7.89	8.21	9.11	-2.44%
YoY %	-32.79%	91.79%	-30.72%	11.41%	-3.90%	-9.88%	-	-
Horiz. %	86.17%	128.21%	66.85%	96.49%	86.61%	90.12%	100.00%	-
EY	12.75	8.56	16.42	11.37	12.67	12.18	10.98	2.52%
YoY %	48.95%	-47.87%	44.42%	-10.26%	4.02%	10.93%	-	-
Horiz. %	116.12%	77.96%	149.54%	103.55%	115.39%	110.93%	100.00%	-
DY	11.11	4.29	13.46	7.02	10.74	14.58	10.18	1.46%
YoY %	158.97%	-68.13%	91.74%	-34.64%	-26.34%	43.22%	-	-
Horiz. %	109.14%	42.14%	132.22%	68.96%	105.50%	143.22%	100.00%	-
P/NAPS	0.66	0.57	0.44	0.98	1.07	1.35	1.59	-13.62%
YoY %	15.79%	29.55%	-55.10%	-8.41%	-20.74%	-15.09%	-	-
Horiz. %	41.51%	35.85%	27.67%	61.64%	67.30%	84.91%	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