[YBS] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
06-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 19,148 17,758 17,908 18,200 0 0 0 -
PBT 5,232 4,637 4,816 4,736 0 0 0 -
Tax -540 -583 -742 -782 0 0 0 -
NP 4,692 4,054 4,073 3,954 0 0 0 -
-
NP to SH 4,692 4,100 4,130 4,040 0 0 0 -
-
Tax Rate 10.32% 12.57% 15.41% 16.51% - - - -
Total Cost 14,456 13,704 13,834 14,246 0 0 0 -
-
Net Worth 19,244 14,855 11,954 8,095 0 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 445 - 626 - - - -
Div Payout % - 10.87% - 15.50% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 19,244 14,855 11,954 8,095 0 0 0 -
NOSH 91,640 74,275 64,407 52,196 0 0 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 24.50% 22.83% 22.75% 21.73% 0.00% 0.00% 0.00% -
ROE 24.38% 27.60% 34.55% 49.90% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.89 23.91 27.80 34.87 0.00 0.00 0.00 -
EPS 5.12 5.52 6.41 7.74 0.00 0.00 0.00 -
DPS 0.00 0.60 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.1856 0.1551 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 51,043
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.17 6.65 6.71 6.82 0.00 0.00 0.00 -
EPS 1.76 1.54 1.55 1.51 0.00 0.00 0.00 -
DPS 0.00 0.17 0.00 0.23 0.00 0.00 0.00 -
NAPS 0.0721 0.0556 0.0448 0.0303 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 0.89 0.65 0.61 0.00 0.00 0.00 0.00 -
P/RPS 4.26 2.72 2.19 0.00 0.00 0.00 0.00 -
P/EPS 17.38 11.78 9.51 0.00 0.00 0.00 0.00 -
EY 5.75 8.49 10.51 0.00 0.00 0.00 0.00 -
DY 0.00 0.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.24 3.25 3.29 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 02/12/03 06/08/03 - - - -
Price 0.81 0.92 0.67 0.75 0.00 0.00 0.00 -
P/RPS 3.88 3.85 2.41 2.15 0.00 0.00 0.00 -
P/EPS 15.82 16.67 10.45 9.69 0.00 0.00 0.00 -
EY 6.32 6.00 9.57 10.32 0.00 0.00 0.00 -
DY 0.00 0.65 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 3.86 4.60 3.61 4.84 0.00 0.00 0.00 -

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
Post a Comment