[YB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.27%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 133,183 161,666 160,761 139,865 129,285 134,864 116,865 2.20%
PBT 10,793 18,026 16,983 14,519 11,865 20,215 15,856 -6.20%
Tax -2,476 -4,563 -3,959 -3,604 -2,338 -3,718 -3,692 -6.43%
NP 8,317 13,463 13,024 10,915 9,527 16,497 12,164 -6.13%
-
NP to SH 8,317 13,463 13,024 10,915 9,806 16,770 12,164 -6.13%
-
Tax Rate 22.94% 25.31% 23.31% 24.82% 19.71% 18.39% 23.28% -
Total Cost 124,866 148,203 147,737 128,950 119,758 118,367 104,701 2.97%
-
Net Worth 213,269 204,061 198,095 197,162 196,490 201,470 198,771 1.17%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 10,851 11,250 10,712 6,286 9,439 -
Div Payout % - - 83.32% 103.07% 109.25% 37.49% 77.60% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 213,269 204,061 198,095 197,162 196,490 201,470 198,771 1.17%
NOSH 159,156 159,423 154,761 155,245 154,716 157,398 157,755 0.14%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.24% 8.33% 8.10% 7.80% 7.37% 12.23% 10.41% -
ROE 3.90% 6.60% 6.57% 5.54% 4.99% 8.32% 6.12% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 83.68 101.41 103.88 90.09 83.56 85.68 74.08 2.04%
EPS 5.23 8.44 8.42 7.03 6.34 10.65 7.71 -6.25%
DPS 0.00 0.00 7.00 7.25 6.92 4.00 6.00 -
NAPS 1.34 1.28 1.28 1.27 1.27 1.28 1.26 1.03%
Adjusted Per Share Value based on latest NOSH - 155,245
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.71 55.48 55.17 48.00 44.37 46.28 40.11 2.20%
EPS 2.85 4.62 4.47 3.75 3.37 5.76 4.17 -6.14%
DPS 0.00 0.00 3.72 3.86 3.68 2.16 3.24 -
NAPS 0.7319 0.7003 0.6798 0.6766 0.6743 0.6914 0.6821 1.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.99 1.05 1.15 0.835 0.90 0.90 0.79 -
P/RPS 1.18 1.04 1.11 0.93 1.08 1.05 1.07 1.64%
P/EPS 18.94 12.43 13.67 11.88 14.20 8.45 10.25 10.76%
EY 5.28 8.04 7.32 8.42 7.04 11.84 9.76 -9.72%
DY 0.00 0.00 6.09 8.68 7.69 4.44 7.59 -
P/NAPS 0.74 0.82 0.90 0.66 0.71 0.70 0.63 2.71%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 21/05/15 21/05/14 21/05/13 21/05/12 18/05/11 19/05/10 -
Price 0.92 1.00 1.29 0.93 0.88 0.90 0.85 -
P/RPS 1.10 0.99 1.24 1.03 1.05 1.05 1.15 -0.73%
P/EPS 17.61 11.84 15.33 13.23 13.88 8.45 11.02 8.11%
EY 5.68 8.44 6.52 7.56 7.20 11.84 9.07 -7.49%
DY 0.00 0.00 5.43 7.79 7.87 4.44 7.06 -
P/NAPS 0.69 0.78 1.01 0.73 0.69 0.70 0.67 0.49%

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