[YB] YoY TTM Result on 31-Mar-2009 [#1]

Stock

[YB] YB VENTURES BERHAD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -9.41%

YoY- -24.08%

Quarter Report

YB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	129,285	134,864	116,865	117,598	109,514	129,610	122,592	0.88%
YoY %	-4.14%	15.40%	-0.62%	7.38%	-15.50%	5.72%	-	-
Horiz. %	105.46%	110.01%	95.33%	95.93%	89.33%	105.72%	100.00%	-
PBT	11,865	20,215	15,856	15,419	18,314	31,298	31,892	-15.18%
YoY %	-41.31%	27.49%	2.83%	-15.81%	-41.49%	-1.86%	-	-
Horiz. %	37.20%	63.39%	49.72%	48.35%	57.43%	98.14%	100.00%	-
Tax	-2,338	-3,718	-3,692	-3,476	-2,584	-8,000	-6,085	-14.72%
YoY %	37.12%	-0.70%	-6.21%	-34.52%	67.70%	-31.47%	-	-
Horiz. %	38.42%	61.10%	60.67%	57.12%	42.47%	131.47%	100.00%	-
NP	9,527	16,497	12,164	11,943	15,730	23,298	25,807	-15.28%
YoY %	-42.25%	35.62%	1.85%	-24.08%	-32.48%	-9.72%	-	-
Horiz. %	36.92%	63.92%	47.13%	46.28%	60.95%	90.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,806	16,770	12,164	11,943	15,730	23,298	25,807	-14.88%
YoY %	-41.53%	37.87%	1.85%	-24.08%	-32.48%	-9.72%	-	-
Horiz. %	38.00%	64.98%	47.13%	46.28%	60.95%	90.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.71%	18.39%	23.28%	22.54%	14.11%	25.56%	19.08%	-
YoY %	7.18%	-21.01%	3.28%	59.74%	-44.80%	33.96%	-	-
Horiz. %	103.30%	96.38%	122.01%	118.13%	73.95%	133.96%	100.00%	-
Total Cost	119,758	118,367	104,701	105,655	93,784	106,312	96,785	3.61%
YoY %	1.18%	13.05%	-0.90%	12.66%	-11.78%	9.84%	-	-
Horiz. %	123.74%	122.30%	108.18%	109.16%	96.90%	109.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,490	201,470	198,771	192,148	192,000	190,225	182,104	1.27%
YoY %	-2.47%	1.36%	3.45%	0.08%	0.93%	4.46%	-	-
Horiz. %	107.90%	110.63%	109.15%	105.52%	105.43%	104.46%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	10,712	6,286	9,439	9,506	6,395	20,794	24,018	-12.58%
YoY %	70.41%	-33.40%	-0.70%	48.65%	-69.25%	-13.42%	-	-
Horiz. %	44.60%	26.17%	39.30%	39.58%	26.63%	86.58%	100.00%	-
Div Payout %	109.25%	37.49%	77.60%	79.60%	40.66%	89.26%	93.07%	-
YoY %	191.41%	-51.69%	-2.51%	95.77%	-54.45%	-4.09%	-	-
Horiz. %	117.38%	40.28%	83.38%	85.53%	43.69%	95.91%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	196,490	201,470	198,771	192,148	192,000	190,225	182,104	1.27%
YoY %	-2.47%	1.36%	3.45%	0.08%	0.93%	4.46%	-	-
Horiz. %	107.90%	110.63%	109.15%	105.52%	105.43%	104.46%	100.00%	-
NOSH	154,716	157,398	157,755	158,800	160,000	159,852	159,741	-0.53%
YoY %	-1.70%	-0.23%	-0.66%	-0.75%	0.09%	0.07%	-	-
Horiz. %	96.85%	98.53%	98.76%	99.41%	100.16%	100.07%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	7.37%	12.23%	10.41%	10.16%	14.36%	17.98%	21.05%	-
YoY %	-39.74%	17.48%	2.46%	-29.25%	-20.13%	-14.58%	-	-
Horiz. %	35.01%	58.10%	49.45%	48.27%	68.22%	85.42%	100.00%	-
ROE	4.99%	8.32%	6.12%	6.22%	8.19%	12.25%	14.17%	-
YoY %	-40.02%	35.95%	-1.61%	-24.05%	-33.14%	-13.55%	-	-
Horiz. %	35.22%	58.72%	43.19%	43.90%	57.80%	86.45%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	83.56	85.68	74.08	74.05	68.45	81.08	76.74	1.42%
YoY %	-2.47%	15.66%	0.04%	8.18%	-15.58%	5.66%	-	-
Horiz. %	108.89%	111.65%	96.53%	96.49%	89.20%	105.66%	100.00%	-
EPS	6.34	10.65	7.71	7.52	9.83	14.57	16.16	-14.42%
YoY %	-40.47%	38.13%	2.53%	-23.50%	-32.53%	-9.84%	-	-
Horiz. %	39.23%	65.90%	47.71%	46.53%	60.83%	90.16%	100.00%	-
DPS	6.92	4.00	6.00	6.00	4.00	13.00	15.00	-12.08%
YoY %	73.00%	-33.33%	0.00%	50.00%	-69.23%	-13.33%	-	-
Horiz. %	46.13%	26.67%	40.00%	40.00%	26.67%	86.67%	100.00%	-
NAPS	1.27	1.28	1.26	1.21	1.20	1.19	1.14	1.81%
YoY %	-0.78%	1.59%	4.13%	0.83%	0.84%	4.39%	-	-
Horiz. %	111.40%	112.28%	110.53%	106.14%	105.26%	104.39%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 158,800
RPS	44.36	46.27	40.10	40.35	37.57	44.47	42.06	0.89%
YoY %	-4.13%	15.39%	-0.62%	7.40%	-15.52%	5.73%	-	-
Horiz. %	105.47%	110.01%	95.34%	95.93%	89.32%	105.73%	100.00%	-
EPS	3.36	5.75	4.17	4.10	5.40	7.99	8.85	-14.89%
YoY %	-41.57%	37.89%	1.71%	-24.07%	-32.42%	-9.72%	-	-
Horiz. %	37.97%	64.97%	47.12%	46.33%	61.02%	90.28%	100.00%	-
DPS	3.68	2.16	3.24	3.26	2.19	7.13	8.24	-12.56%
YoY %	70.37%	-33.33%	-0.61%	48.86%	-69.28%	-13.47%	-	-
Horiz. %	44.66%	26.21%	39.32%	39.56%	26.58%	86.53%	100.00%	-
NAPS	0.6742	0.6912	0.682	0.6593	0.6588	0.6527	0.6248	1.27%
YoY %	-2.46%	1.35%	3.44%	0.08%	0.93%	4.47%	-	-
Horiz. %	107.91%	110.63%	109.15%	105.52%	105.44%	104.47%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.90	0.90	0.79	0.54	1.00	1.22	1.28	-
P/RPS	1.08	1.05	1.07	0.73	1.46	1.50	1.67	-7.00%
YoY %	2.86%	-1.87%	46.58%	-50.00%	-2.67%	-10.18%	-	-
Horiz. %	64.67%	62.87%	64.07%	43.71%	87.43%	89.82%	100.00%	-
P/EPS	14.20	8.45	10.25	7.18	10.17	8.37	7.92	10.21%
YoY %	68.05%	-17.56%	42.76%	-29.40%	21.51%	5.68%	-	-
Horiz. %	179.29%	106.69%	129.42%	90.66%	128.41%	105.68%	100.00%	-
EY	7.04	11.84	9.76	13.93	9.83	11.95	12.62	-9.26%
YoY %	-40.54%	21.31%	-29.94%	41.71%	-17.74%	-5.31%	-	-
Horiz. %	55.78%	93.82%	77.34%	110.38%	77.89%	94.69%	100.00%	-
DY	7.69	4.44	7.59	11.11	4.00	10.66	11.72	-6.77%
YoY %	73.20%	-41.50%	-31.68%	177.75%	-62.48%	-9.04%	-	-
Horiz. %	65.61%	37.88%	64.76%	94.80%	34.13%	90.96%	100.00%	-
P/NAPS	0.71	0.70	0.63	0.45	0.83	1.03	1.12	-7.30%
YoY %	1.43%	11.11%	40.00%	-45.78%	-19.42%	-8.04%	-	-
Horiz. %	63.39%	62.50%	56.25%	40.18%	74.11%	91.96%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	21/05/12	18/05/11	19/05/10	21/05/09	21/05/08	23/05/07	18/05/06	-
Price	0.88	0.90	0.85	0.69	0.94	1.29	1.33	-
P/RPS	1.05	1.05	1.15	0.93	1.37	1.59	1.73	-7.97%
YoY %	0.00%	-8.70%	23.66%	-32.12%	-13.84%	-8.09%	-	-
Horiz. %	60.69%	60.69%	66.47%	53.76%	79.19%	91.91%	100.00%	-
P/EPS	13.88	8.45	11.02	9.17	9.56	8.85	8.23	9.09%
YoY %	64.26%	-23.32%	20.17%	-4.08%	8.02%	7.53%	-	-
Horiz. %	168.65%	102.67%	133.90%	111.42%	116.16%	107.53%	100.00%	-
EY	7.20	11.84	9.07	10.90	10.46	11.30	12.15	-8.34%
YoY %	-39.19%	30.54%	-16.79%	4.21%	-7.43%	-7.00%	-	-
Horiz. %	59.26%	97.45%	74.65%	89.71%	86.09%	93.00%	100.00%	-
DY	7.87	4.44	7.06	8.70	4.26	10.08	11.28	-5.81%
YoY %	77.25%	-37.11%	-18.85%	104.23%	-57.74%	-10.64%	-	-
Horiz. %	69.77%	39.36%	62.59%	77.13%	37.77%	89.36%	100.00%	-
P/NAPS	0.69	0.70	0.67	0.57	0.78	1.08	1.17	-8.41%
YoY %	-1.43%	4.48%	17.54%	-26.92%	-27.78%	-7.69%	-	-
Horiz. %	58.97%	59.83%	57.26%	48.72%	66.67%	92.31%	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