[YBS] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 50.14%
YoY- 15.28%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 79,509 78,918 76,246 79,328 63,170 61,545 59,432 21.43%
PBT 7,115 5,801 4,456 4,128 3,050 1,790 1,410 194.48%
Tax -923 -1,068 -974 -788 -798 -446 -626 29.57%
NP 6,192 4,733 3,482 3,340 2,252 1,344 784 297.09%
-
NP to SH 6,168 4,578 3,332 3,168 2,110 1,177 660 344.28%
-
Tax Rate 12.97% 18.41% 21.86% 19.09% 26.16% 24.92% 44.40% -
Total Cost 73,317 74,185 72,764 75,988 60,918 60,201 58,648 16.06%
-
Net Worth 70,451 66,772 32,237 63,824 61,087 60,065 59,925 11.40%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 70,451 66,772 32,237 63,824 61,087 60,065 59,925 11.40%
NOSH 251,613 251,613 246,896 246,434 245,095 245,095 241,994 2.63%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.79% 6.00% 4.57% 4.21% 3.56% 2.18% 1.32% -
ROE 8.75% 6.86% 10.34% 4.96% 3.45% 1.96% 1.10% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.60 31.91 61.49 32.32 25.85 25.62 24.79 17.58%
EPS 2.49 1.85 1.36 1.28 0.88 0.49 0.28 329.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.26 0.26 0.25 0.25 0.25 7.85%
Adjusted Per Share Value based on latest NOSH - 246,434
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 30.24 30.02 29.00 30.18 24.03 23.41 22.61 21.41%
EPS 2.35 1.74 1.27 1.21 0.80 0.45 0.25 346.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.268 0.254 0.1226 0.2428 0.2324 0.2285 0.2279 11.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.59 0.725 0.36 0.31 0.36 0.185 0.16 -
P/RPS 1.87 2.27 0.59 0.96 1.39 0.72 0.65 102.40%
P/EPS 24.07 39.16 13.40 24.02 41.69 37.75 58.11 -44.46%
EY 4.15 2.55 7.46 4.16 2.40 2.65 1.72 79.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.69 1.38 1.19 1.44 0.74 0.64 121.67%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 21/02/22 18/11/21 26/08/21 27/05/21 25/02/21 19/11/20 -
Price 0.50 0.555 0.505 0.43 0.34 0.41 0.175 -
P/RPS 1.58 1.74 0.82 1.33 1.32 1.60 0.71 70.53%
P/EPS 20.40 29.98 18.79 33.32 39.37 83.67 63.56 -53.15%
EY 4.90 3.34 5.32 3.00 2.54 1.20 1.57 113.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.06 1.94 1.65 1.36 1.64 0.70 87.10%

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