[YB] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

19-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -4.85%

YoY- -30.49%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	127,166	135,684	128,126	107,511	118,420	118,824	132,696	-0.70%
YoY %	-6.28%	5.90%	19.17%	-9.21%	-0.34%	-10.45%	-	-
Horiz. %	95.83%	102.25%	96.56%	81.02%	89.24%	89.55%	100.00%	-
PBT	11,723	15,297	20,681	12,375	17,149	25,378	32,371	-15.56%
YoY %	-23.36%	-26.03%	67.12%	-27.84%	-32.43%	-21.60%	-	-
Horiz. %	36.21%	47.26%	63.89%	38.23%	52.98%	78.40%	100.00%	-
Tax	-2,219	-3,012	-4,429	-2,947	-3,585	-4,646	-7,837	-18.95%
YoY %	26.33%	31.99%	-50.29%	17.80%	22.84%	40.72%	-	-
Horiz. %	28.31%	38.43%	56.51%	37.60%	45.74%	59.28%	100.00%	-
NP	9,504	12,285	16,252	9,428	13,564	20,732	24,534	-14.60%
YoY %	-22.64%	-24.41%	72.38%	-30.49%	-34.57%	-15.50%	-	-
Horiz. %	38.74%	50.07%	66.24%	38.43%	55.29%	84.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,504	12,837	16,252	9,428	13,564	20,732	24,534	-14.60%
YoY %	-25.96%	-21.01%	72.38%	-30.49%	-34.57%	-15.50%	-	-
Horiz. %	38.74%	52.32%	66.24%	38.43%	55.29%	84.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.93%	19.69%	21.42%	23.81%	20.91%	18.31%	24.21%	-
YoY %	-3.86%	-8.08%	-10.04%	13.87%	14.20%	-24.37%	-	-
Horiz. %	78.19%	81.33%	88.48%	98.35%	86.37%	75.63%	100.00%	-
Total Cost	117,662	123,399	111,874	98,083	104,856	98,092	108,162	1.41%
YoY %	-4.65%	10.30%	14.06%	-6.46%	6.90%	-9.31%	-	-
Horiz. %	108.78%	114.09%	103.43%	90.68%	96.94%	90.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,880	194,266	193,618	191,862	187,483	185,529	180,880	1.16%
YoY %	-0.20%	0.33%	0.92%	2.34%	1.05%	2.57%	-	-
Horiz. %	107.19%	107.40%	107.04%	106.07%	103.65%	102.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	11,024	10,996	14,153	4,740	11,161	12,791	20,811	-10.03%
YoY %	0.25%	-22.31%	198.59%	-57.53%	-12.74%	-38.54%	-	-
Horiz. %	52.97%	52.84%	68.01%	22.78%	53.63%	61.46%	100.00%	-
Div Payout %	115.99%	85.66%	87.09%	50.28%	82.29%	61.70%	84.83%	-
YoY %	35.41%	-1.64%	73.21%	-38.90%	33.37%	-27.27%	-	-
Horiz. %	136.73%	100.98%	102.66%	59.27%	97.01%	72.73%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	193,880	194,266	193,618	191,862	187,483	185,529	180,880	1.16%
YoY %	-0.20%	0.33%	0.92%	2.34%	1.05%	2.57%	-	-
Horiz. %	107.19%	107.40%	107.04%	106.07%	103.65%	102.57%	100.00%	-
NOSH	156,355	156,666	157,413	157,264	158,884	159,939	160,071	-0.39%
YoY %	-0.20%	-0.47%	0.09%	-1.02%	-0.66%	-0.08%	-	-
Horiz. %	97.68%	97.87%	98.34%	98.25%	99.26%	99.92%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	7.47%	9.05%	12.68%	8.77%	11.45%	17.45%	18.49%	-
YoY %	-17.46%	-28.63%	44.58%	-23.41%	-34.38%	-5.62%	-	-
Horiz. %	40.40%	48.95%	68.58%	47.43%	61.93%	94.38%	100.00%	-
ROE	4.90%	6.61%	8.39%	4.91%	7.23%	11.17%	13.56%	-
YoY %	-25.87%	-21.22%	70.88%	-32.09%	-35.27%	-17.63%	-	-
Horiz. %	36.14%	48.75%	61.87%	36.21%	53.32%	82.37%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	81.33	86.61	81.39	68.36	74.53	74.29	82.90	-0.31%
YoY %	-6.10%	6.41%	19.06%	-8.28%	0.32%	-10.39%	-	-
Horiz. %	98.11%	104.48%	98.18%	82.46%	89.90%	89.61%	100.00%	-
EPS	6.08	8.19	10.32	5.99	8.54	12.96	15.33	-14.27%
YoY %	-25.76%	-20.64%	72.29%	-29.86%	-34.10%	-15.46%	-	-
Horiz. %	39.66%	53.42%	67.32%	39.07%	55.71%	84.54%	100.00%	-
DPS	7.05	7.00	9.00	3.00	7.00	8.00	13.00	-9.68%
YoY %	0.71%	-22.22%	200.00%	-57.14%	-12.50%	-38.46%	-	-
Horiz. %	54.23%	53.85%	69.23%	23.08%	53.85%	61.54%	100.00%	-
NAPS	1.24	1.24	1.23	1.22	1.18	1.16	1.13	1.55%
YoY %	0.00%	0.81%	0.82%	3.39%	1.72%	2.65%	-	-
Horiz. %	109.73%	109.73%	108.85%	107.96%	104.42%	102.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 157,264
RPS	43.53	46.45	43.86	36.81	40.54	40.68	45.43	-0.70%
YoY %	-6.29%	5.91%	19.15%	-9.20%	-0.34%	-10.46%	-	-
Horiz. %	95.82%	102.25%	96.54%	81.03%	89.24%	89.54%	100.00%	-
EPS	3.25	4.39	5.56	3.23	4.64	7.10	8.40	-14.62%
YoY %	-25.97%	-21.04%	72.14%	-30.39%	-34.65%	-15.48%	-	-
Horiz. %	38.69%	52.26%	66.19%	38.45%	55.24%	84.52%	100.00%	-
DPS	3.77	3.76	4.85	1.62	3.82	4.38	7.12	-10.04%
YoY %	0.27%	-22.47%	199.38%	-57.59%	-12.79%	-38.48%	-	-
Horiz. %	52.95%	52.81%	68.12%	22.75%	53.65%	61.52%	100.00%	-
NAPS	0.6637	0.6651	0.6628	0.6568	0.6418	0.6351	0.6192	1.16%
YoY %	-0.21%	0.35%	0.91%	2.34%	1.05%	2.57%	-	-
Horiz. %	107.19%	107.41%	107.04%	106.07%	103.65%	102.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.88	0.85	0.80	0.70	0.57	1.20	1.18	-
P/RPS	1.08	0.98	0.98	1.02	0.76	1.62	1.42	-4.45%
YoY %	10.20%	0.00%	-3.92%	34.21%	-53.09%	14.08%	-	-
Horiz. %	76.06%	69.01%	69.01%	71.83%	53.52%	114.08%	100.00%	-
P/EPS	14.48	10.37	7.75	11.68	6.68	9.26	7.70	11.08%
YoY %	39.63%	33.81%	-33.65%	74.85%	-27.86%	20.26%	-	-
Horiz. %	188.05%	134.68%	100.65%	151.69%	86.75%	120.26%	100.00%	-
EY	6.91	9.64	12.91	8.56	14.98	10.80	12.99	-9.97%
YoY %	-28.32%	-25.33%	50.82%	-42.86%	38.70%	-16.86%	-	-
Horiz. %	53.19%	74.21%	99.38%	65.90%	115.32%	83.14%	100.00%	-
DY	8.01	8.24	11.25	4.29	12.28	6.67	11.02	-5.17%
YoY %	-2.79%	-26.76%	162.24%	-65.07%	84.11%	-39.47%	-	-
Horiz. %	72.69%	74.77%	102.09%	38.93%	111.43%	60.53%	100.00%	-
P/NAPS	0.71	0.69	0.65	0.57	0.48	1.03	1.04	-6.15%
YoY %	2.90%	6.15%	14.04%	18.75%	-53.40%	-0.96%	-	-
Horiz. %	68.27%	66.35%	62.50%	54.81%	46.15%	99.04%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	18/11/11	23/11/10	19/11/09	20/11/08	19/11/07	16/11/06	-
Price	0.83	0.84	0.81	0.70	0.52	1.14	1.21	-
P/RPS	1.02	0.97	1.00	1.02	0.70	1.53	1.46	-5.79%
YoY %	5.15%	-3.00%	-1.96%	45.71%	-54.25%	4.79%	-	-
Horiz. %	69.86%	66.44%	68.49%	69.86%	47.95%	104.79%	100.00%	-
P/EPS	13.65	10.25	7.85	11.68	6.09	8.79	7.89	9.55%
YoY %	33.17%	30.57%	-32.79%	91.79%	-30.72%	11.41%	-	-
Horiz. %	173.00%	129.91%	99.49%	148.04%	77.19%	111.41%	100.00%	-
EY	7.32	9.75	12.75	8.56	16.42	11.37	12.67	-8.73%
YoY %	-24.92%	-23.53%	48.95%	-47.87%	44.42%	-10.26%	-	-
Horiz. %	57.77%	76.95%	100.63%	67.56%	129.60%	89.74%	100.00%	-
DY	8.49	8.33	11.11	4.29	13.46	7.02	10.74	-3.83%
YoY %	1.92%	-25.02%	158.97%	-68.13%	91.74%	-34.64%	-	-
Horiz. %	79.05%	77.56%	103.45%	39.94%	125.33%	65.36%	100.00%	-
P/NAPS	0.67	0.68	0.66	0.57	0.44	0.98	1.07	-7.49%
YoY %	-1.47%	3.03%	15.79%	29.55%	-55.10%	-8.41%	-	-
Horiz. %	62.62%	63.55%	61.68%	53.27%	41.12%	91.59%	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