[YB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 13.45%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 134,944 142,577 166,284 149,956 127,166 135,684 128,126 0.86%
PBT 9,799 12,977 18,811 15,980 11,723 15,297 20,681 -11.69%
Tax -2,205 -3,188 -4,482 -3,901 -2,219 -3,012 -4,429 -10.96%
NP 7,594 9,789 14,329 12,079 9,504 12,285 16,252 -11.89%
-
NP to SH 7,594 9,789 14,329 12,079 9,504 12,837 16,252 -11.89%
-
Tax Rate 22.50% 24.57% 23.83% 24.41% 18.93% 19.69% 21.42% -
Total Cost 127,350 132,788 151,955 137,877 117,662 123,399 111,874 2.18%
-
Net Worth 218,315 209,657 204,027 192,510 193,880 194,266 193,618 2.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 3,185 4,657 12,423 11,024 10,996 14,153 -
Div Payout % - 32.54% 32.50% 102.85% 115.99% 85.66% 87.09% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 218,315 209,657 204,027 192,510 193,880 194,266 193,618 2.01%
NOSH 160,526 158,831 159,396 155,250 156,355 156,666 157,413 0.32%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.63% 6.87% 8.62% 8.06% 7.47% 9.05% 12.68% -
ROE 3.48% 4.67% 7.02% 6.27% 4.90% 6.61% 8.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 84.06 89.77 104.32 96.59 81.33 86.61 81.39 0.53%
EPS 4.73 6.16 8.99 7.78 6.08 8.19 10.32 -12.18%
DPS 0.00 2.00 2.92 8.00 7.05 7.00 9.00 -
NAPS 1.36 1.32 1.28 1.24 1.24 1.24 1.23 1.68%
Adjusted Per Share Value based on latest NOSH - 155,250
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.31 48.93 57.07 51.46 43.64 46.56 43.97 0.86%
EPS 2.61 3.36 4.92 4.15 3.26 4.41 5.58 -11.88%
DPS 0.00 1.09 1.60 4.26 3.78 3.77 4.86 -
NAPS 0.7492 0.7195 0.7002 0.6607 0.6654 0.6667 0.6645 2.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.835 0.835 1.27 0.94 0.88 0.85 0.80 -
P/RPS 0.99 0.93 1.22 0.97 1.08 0.98 0.98 0.16%
P/EPS 17.65 13.55 14.13 12.08 14.48 10.37 7.75 14.68%
EY 5.67 7.38 7.08 8.28 6.91 9.64 12.91 -12.80%
DY 0.00 2.40 2.30 8.51 8.01 8.24 11.25 -
P/NAPS 0.61 0.63 0.99 0.76 0.71 0.69 0.65 -1.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 21/11/14 21/11/13 21/11/12 18/11/11 23/11/10 -
Price 0.84 0.86 1.11 0.98 0.83 0.84 0.81 -
P/RPS 1.00 0.96 1.06 1.01 1.02 0.97 1.00 0.00%
P/EPS 17.76 13.95 12.35 12.60 13.65 10.25 7.85 14.56%
EY 5.63 7.17 8.10 7.94 7.32 9.75 12.75 -12.72%
DY 0.00 2.33 2.63 8.16 8.49 8.33 11.11 -
P/NAPS 0.62 0.65 0.87 0.79 0.67 0.68 0.66 -1.03%

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