[YBS] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -14.46%
YoY- -4.09%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 33,776 28,344 27,522 27,732 27,608 27,759 27,836 13.74%
PBT 7,356 6,035 5,554 6,724 7,796 9,113 9,298 -14.44%
Tax -1,164 -819 38 -18 44 -1,946 -2,034 -31.04%
NP 6,192 5,216 5,593 6,706 7,840 7,167 7,264 -10.08%
-
NP to SH 6,192 5,216 5,593 6,706 7,840 7,167 7,264 -10.08%
-
Tax Rate 15.82% 13.57% -0.68% 0.27% -0.56% 21.35% 21.88% -
Total Cost 27,584 23,128 21,929 21,026 19,768 20,592 20,572 21.57%
-
Net Worth 41,531 36,992 0 0 0 31,521 29,448 25.73%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,774 2,446 3,685 - 3,318 2,181 -
Div Payout % - 53.19% 43.74% 54.96% - 46.30% 30.03% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 41,531 36,992 0 0 0 31,521 29,448 25.73%
NOSH 188,780 184,964 183,507 184,267 183,736 165,902 163,603 10.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.33% 18.40% 20.32% 24.18% 28.40% 25.82% 26.10% -
ROE 14.91% 14.10% 0.00% 0.00% 0.00% 22.74% 24.67% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.89 15.32 15.00 15.05 15.03 16.73 17.01 3.41%
EPS 3.28 2.82 3.04 3.66 4.28 4.32 4.44 -18.26%
DPS 0.00 1.50 1.33 2.00 0.00 2.00 1.33 -
NAPS 0.22 0.20 0.00 0.00 0.00 0.19 0.18 14.30%
Adjusted Per Share Value based on latest NOSH - 184,999
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.85 10.78 10.47 10.55 10.50 10.56 10.59 13.75%
EPS 2.36 1.98 2.13 2.55 2.98 2.73 2.76 -9.90%
DPS 0.00 1.06 0.93 1.40 0.00 1.26 0.83 -
NAPS 0.158 0.1407 0.00 0.00 0.00 0.1199 0.112 25.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.20 0.23 0.27 0.32 0.32 0.30 0.28 -
P/RPS 1.12 1.50 1.80 2.13 2.13 1.79 1.65 -22.74%
P/EPS 6.10 8.16 8.86 8.79 7.50 6.94 6.31 -2.22%
EY 16.40 12.26 11.29 11.37 13.33 14.40 15.86 2.25%
DY 0.00 6.52 4.94 6.25 0.00 6.67 4.76 -
P/NAPS 0.91 1.15 0.00 0.00 0.00 1.58 1.56 -30.16%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 18/02/08 27/11/07 16/08/07 24/05/07 13/02/07 20/11/06 -
Price 0.23 0.23 0.23 0.28 0.32 0.32 0.31 -
P/RPS 1.29 1.50 1.53 1.86 2.13 1.91 1.82 -20.48%
P/EPS 7.01 8.16 7.55 7.69 7.50 7.41 6.98 0.28%
EY 14.26 12.26 13.25 13.00 13.33 13.50 14.32 -0.27%
DY 0.00 6.52 5.80 7.14 0.00 6.25 4.30 -
P/NAPS 1.05 1.15 0.00 0.00 0.00 1.68 1.72 -28.01%

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