[YBS] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -4.54%
YoY- 28.45%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 21,828 33,735 35,828 38,790 38,076 36,647 35,812 -28.09%
PBT 972 4,085 5,173 7,422 7,748 5,919 4,918 -66.03%
Tax -524 -563 -878 -1,282 -1,316 -618 -652 -13.54%
NP 448 3,522 4,294 6,140 6,432 5,301 4,266 -77.71%
-
NP to SH 448 3,522 4,294 6,140 6,432 5,301 4,266 -77.71%
-
Tax Rate 53.91% 13.78% 16.97% 17.27% 16.99% 10.44% 13.26% -
Total Cost 21,380 30,213 31,533 32,650 31,644 31,346 31,545 -22.82%
-
Net Worth 39,199 43,088 43,071 44,926 43,004 43,082 43,040 -6.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 5,620 2,496 3,743 - 5,619 4,990 -
Div Payout % - 159.57% 58.14% 60.98% - 106.01% 116.96% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 39,199 43,088 43,071 44,926 43,004 43,082 43,040 -6.03%
NOSH 186,666 187,340 187,267 187,195 186,976 187,314 187,134 -0.16%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.05% 10.44% 11.99% 15.83% 16.89% 14.47% 11.91% -
ROE 1.14% 8.17% 9.97% 13.67% 14.96% 12.30% 9.91% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.69 18.01 19.13 20.72 20.36 19.56 19.14 -27.99%
EPS 0.24 1.88 2.29 3.28 3.44 2.83 2.28 -77.67%
DPS 0.00 3.00 1.33 2.00 0.00 3.00 2.67 -
NAPS 0.21 0.23 0.23 0.24 0.23 0.23 0.23 -5.87%
Adjusted Per Share Value based on latest NOSH - 187,435
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.30 12.83 13.63 14.76 14.48 13.94 13.62 -28.09%
EPS 0.17 1.34 1.63 2.34 2.45 2.02 1.62 -77.72%
DPS 0.00 2.14 0.95 1.42 0.00 2.14 1.90 -
NAPS 0.1491 0.1639 0.1638 0.1709 0.1636 0.1639 0.1637 -6.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.28 0.22 0.21 0.25 0.23 0.24 0.20 -
P/RPS 2.39 1.22 1.10 1.21 1.13 1.23 1.05 72.95%
P/EPS 116.67 11.70 9.16 7.62 6.69 8.48 8.77 460.56%
EY 0.86 8.55 10.92 13.12 14.96 11.79 11.40 -82.11%
DY 0.00 13.64 6.35 8.00 0.00 12.50 13.33 -
P/NAPS 1.33 0.96 0.91 1.04 1.00 1.04 0.87 32.67%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 28/02/12 24/11/11 18/08/11 26/05/11 24/02/11 11/11/10 -
Price 0.24 0.27 0.22 0.21 0.25 0.23 0.25 -
P/RPS 2.05 1.50 1.15 1.01 1.23 1.18 1.31 34.75%
P/EPS 100.00 14.36 9.59 6.40 7.27 8.13 10.96 336.05%
EY 1.00 6.96 10.42 15.62 13.76 12.30 9.12 -77.06%
DY 0.00 11.11 6.06 9.52 0.00 13.04 10.67 -
P/NAPS 1.14 1.17 0.96 0.88 1.09 1.00 1.09 3.03%

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