[YB] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

23-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -2.46%

YoY- -9.72%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	116,865	117,598	109,514	129,610	122,592	131,739	119,317	-0.34%
YoY %	-0.62%	7.38%	-15.50%	5.72%	-6.94%	10.41%	-	-
Horiz. %	97.94%	98.56%	91.78%	108.63%	102.74%	110.41%	100.00%	-
PBT	15,856	15,419	18,314	31,298	31,892	40,178	33,717	-11.81%
YoY %	2.83%	-15.81%	-41.49%	-1.86%	-20.62%	19.16%	-	-
Horiz. %	47.03%	45.73%	54.32%	92.83%	94.59%	119.16%	100.00%	-
Tax	-3,692	-3,476	-2,584	-8,000	-6,085	-10,497	-6,640	-9.31%
YoY %	-6.21%	-34.52%	67.70%	-31.47%	42.03%	-58.09%	-	-
Horiz. %	55.60%	52.35%	38.92%	120.48%	91.64%	158.09%	100.00%	-
NP	12,164	11,943	15,730	23,298	25,807	29,681	27,077	-12.48%
YoY %	1.85%	-24.08%	-32.48%	-9.72%	-13.05%	9.62%	-	-
Horiz. %	44.92%	44.11%	58.09%	86.04%	95.31%	109.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,164	11,943	15,730	23,298	25,807	29,681	27,077	-12.48%
YoY %	1.85%	-24.08%	-32.48%	-9.72%	-13.05%	9.62%	-	-
Horiz. %	44.92%	44.11%	58.09%	86.04%	95.31%	109.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.28%	22.54%	14.11%	25.56%	19.08%	26.13%	19.69%	-
YoY %	3.28%	59.74%	-44.80%	33.96%	-26.98%	32.71%	-	-
Horiz. %	118.23%	114.47%	71.66%	129.81%	96.90%	132.71%	100.00%	-
Total Cost	104,701	105,655	93,784	106,312	96,785	102,058	92,240	2.13%
YoY %	-0.90%	12.66%	-11.78%	9.84%	-5.17%	10.64%	-	-
Horiz. %	113.51%	114.54%	101.67%	115.26%	104.93%	110.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,771	192,148	192,000	190,225	182,104	171,250	163,280	3.33%
YoY %	3.45%	0.08%	0.93%	4.46%	6.34%	4.88%	-	-
Horiz. %	121.74%	117.68%	117.59%	116.50%	111.53%	104.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	9,439	9,506	6,395	20,794	24,018	33,591	21,607	-12.88%
YoY %	-0.70%	48.65%	-69.25%	-13.42%	-28.50%	55.46%	-	-
Horiz. %	43.68%	44.00%	29.60%	96.24%	111.16%	155.46%	100.00%	-
Div Payout %	77.60%	79.60%	40.66%	89.26%	93.07%	113.17%	79.80%	-
YoY %	-2.51%	95.77%	-54.45%	-4.09%	-17.76%	41.82%	-	-
Horiz. %	97.24%	99.75%	50.95%	111.85%	116.63%	141.82%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	198,771	192,148	192,000	190,225	182,104	171,250	163,280	3.33%
YoY %	3.45%	0.08%	0.93%	4.46%	6.34%	4.88%	-	-
Horiz. %	121.74%	117.68%	117.59%	116.50%	111.53%	104.88%	100.00%	-
NOSH	157,755	158,800	160,000	159,852	159,741	160,046	160,078	-0.24%
YoY %	-0.66%	-0.75%	0.09%	0.07%	-0.19%	-0.02%	-	-
Horiz. %	98.55%	99.20%	99.95%	99.86%	99.79%	99.98%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	10.41%	10.16%	14.36%	17.98%	21.05%	22.53%	22.69%	-
YoY %	2.46%	-29.25%	-20.13%	-14.58%	-6.57%	-0.71%	-	-
Horiz. %	45.88%	44.78%	63.29%	79.24%	92.77%	99.29%	100.00%	-
ROE	6.12%	6.22%	8.19%	12.25%	14.17%	17.33%	16.58%	-
YoY %	-1.61%	-24.05%	-33.14%	-13.55%	-18.23%	4.52%	-	-
Horiz. %	36.91%	37.52%	49.40%	73.88%	85.46%	104.52%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	74.08	74.05	68.45	81.08	76.74	82.31	74.54	-0.10%
YoY %	0.04%	8.18%	-15.58%	5.66%	-6.77%	10.42%	-	-
Horiz. %	99.38%	99.34%	91.83%	108.77%	102.95%	110.42%	100.00%	-
EPS	7.71	7.52	9.83	14.57	16.16	18.55	16.91	-12.26%
YoY %	2.53%	-23.50%	-32.53%	-9.84%	-12.88%	9.70%	-	-
Horiz. %	45.59%	44.47%	58.13%	86.16%	95.56%	109.70%	100.00%	-
DPS	6.00	6.00	4.00	13.00	15.00	21.00	13.50	-12.63%
YoY %	0.00%	50.00%	-69.23%	-13.33%	-28.57%	55.56%	-	-
Horiz. %	44.44%	44.44%	29.63%	96.30%	111.11%	155.56%	100.00%	-
NAPS	1.26	1.21	1.20	1.19	1.14	1.07	1.02	3.58%
YoY %	4.13%	0.83%	0.84%	4.39%	6.54%	4.90%	-	-
Horiz. %	123.53%	118.63%	117.65%	116.67%	111.76%	104.90%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 159,852
RPS	40.04	40.29	37.52	44.41	42.00	45.13	40.88	-0.34%
YoY %	-0.62%	7.38%	-15.51%	5.74%	-6.94%	10.40%	-	-
Horiz. %	97.95%	98.56%	91.78%	108.64%	102.74%	110.40%	100.00%	-
EPS	4.17	4.09	5.39	7.98	8.84	10.17	9.28	-12.47%
YoY %	1.96%	-24.12%	-32.46%	-9.73%	-13.08%	9.59%	-	-
Horiz. %	44.94%	44.07%	58.08%	85.99%	95.26%	109.59%	100.00%	-
DPS	3.23	3.26	2.19	7.12	8.23	11.51	7.40	-12.89%
YoY %	-0.92%	48.86%	-69.24%	-13.49%	-28.50%	55.54%	-	-
Horiz. %	43.65%	44.05%	29.59%	96.22%	111.22%	155.54%	100.00%	-
NAPS	0.681	0.6583	0.6578	0.6517	0.6239	0.5867	0.5594	3.33%
YoY %	3.45%	0.08%	0.94%	4.46%	6.34%	4.88%	-	-
Horiz. %	121.74%	117.68%	117.59%	116.50%	111.53%	104.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.79	0.54	1.00	1.22	1.28	1.70	1.86	-
P/RPS	1.07	0.73	1.46	1.50	1.67	2.07	2.50	-13.18%
YoY %	46.58%	-50.00%	-2.67%	-10.18%	-19.32%	-17.20%	-	-
Horiz. %	42.80%	29.20%	58.40%	60.00%	66.80%	82.80%	100.00%	-
P/EPS	10.25	7.18	10.17	8.37	7.92	9.17	11.00	-1.16%
YoY %	42.76%	-29.40%	21.51%	5.68%	-13.63%	-16.64%	-	-
Horiz. %	93.18%	65.27%	92.45%	76.09%	72.00%	83.36%	100.00%	-
EY	9.76	13.93	9.83	11.95	12.62	10.91	9.09	1.19%
YoY %	-29.94%	41.71%	-17.74%	-5.31%	15.67%	20.02%	-	-
Horiz. %	107.37%	153.25%	108.14%	131.46%	138.83%	120.02%	100.00%	-
DY	7.59	11.11	4.00	10.66	11.72	12.35	7.26	0.74%
YoY %	-31.68%	177.75%	-62.48%	-9.04%	-5.10%	70.11%	-	-
Horiz. %	104.55%	153.03%	55.10%	146.83%	161.43%	170.11%	100.00%	-
P/NAPS	0.63	0.45	0.83	1.03	1.12	1.59	1.82	-16.19%
YoY %	40.00%	-45.78%	-19.42%	-8.04%	-29.56%	-12.64%	-	-
Horiz. %	34.62%	24.73%	45.60%	56.59%	61.54%	87.36%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	19/05/10	21/05/09	21/05/08	23/05/07	18/05/06	18/05/05	18/05/04	-
Price	0.85	0.69	0.94	1.29	1.33	1.82	1.48	-
P/RPS	1.15	0.93	1.37	1.59	1.73	2.21	1.99	-8.73%
YoY %	23.66%	-32.12%	-13.84%	-8.09%	-21.72%	11.06%	-	-
Horiz. %	57.79%	46.73%	68.84%	79.90%	86.93%	111.06%	100.00%	-
P/EPS	11.02	9.17	9.56	8.85	8.23	9.81	8.75	3.91%
YoY %	20.17%	-4.08%	8.02%	7.53%	-16.11%	12.11%	-	-
Horiz. %	125.94%	104.80%	109.26%	101.14%	94.06%	112.11%	100.00%	-
EY	9.07	10.90	10.46	11.30	12.15	10.19	11.43	-3.77%
YoY %	-16.79%	4.21%	-7.43%	-7.00%	19.23%	-10.85%	-	-
Horiz. %	79.35%	95.36%	91.51%	98.86%	106.30%	89.15%	100.00%	-
DY	7.06	8.70	4.26	10.08	11.28	11.54	9.12	-4.17%
YoY %	-18.85%	104.23%	-57.74%	-10.64%	-2.25%	26.54%	-	-
Horiz. %	77.41%	95.39%	46.71%	110.53%	123.68%	126.54%	100.00%	-
P/NAPS	0.67	0.57	0.78	1.08	1.17	1.70	1.45	-12.06%
YoY %	17.54%	-26.92%	-27.78%	-7.69%	-31.18%	17.24%	-	-
Horiz. %	46.21%	39.31%	53.79%	74.48%	80.69%	117.24%	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