[YBS] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1.92%
YoY- 21.59%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 19,632 16,892 20,181 20,717 20,318 19,148 17,758 6.92%
PBT 4,792 3,516 5,345 6,108 5,716 5,232 4,637 2.21%
Tax -712 -696 -535 -1,085 -788 -540 -583 14.26%
NP 4,080 2,820 4,810 5,022 4,928 4,692 4,054 0.42%
-
NP to SH 4,080 2,820 4,810 5,022 4,928 4,692 4,100 -0.32%
-
Tax Rate 14.86% 19.80% 10.01% 17.76% 13.79% 10.32% 12.57% -
Total Cost 15,552 14,072 15,371 15,694 15,390 14,456 13,704 8.80%
-
Net Worth 22,600 22,500 20,530 21,986 20,533 19,244 14,855 32.31%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,466 - - - 445 -
Div Payout % - - 30.49% - - - 10.87% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 22,600 22,500 20,530 21,986 20,533 19,244 14,855 32.31%
NOSH 150,666 150,000 146,646 146,575 146,666 91,640 74,275 60.31%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 20.78% 16.69% 23.83% 24.24% 24.25% 24.50% 22.83% -
ROE 18.05% 12.53% 23.43% 22.84% 24.00% 24.38% 27.60% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.03 11.26 13.76 14.13 13.85 20.89 23.91 -33.30%
EPS 2.70 1.88 3.28 3.43 3.36 5.12 5.52 -37.94%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.60 -
NAPS 0.15 0.15 0.14 0.15 0.14 0.21 0.20 -17.46%
Adjusted Per Share Value based on latest NOSH - 146,404
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.35 6.33 7.56 7.76 7.61 7.17 6.65 6.90%
EPS 1.53 1.06 1.80 1.88 1.85 1.76 1.54 -0.43%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.17 -
NAPS 0.0846 0.0843 0.0769 0.0823 0.0769 0.0721 0.0556 32.32%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.28 0.30 0.37 0.41 0.46 0.89 0.65 -
P/RPS 2.15 2.66 2.69 2.90 3.32 4.26 2.72 -14.52%
P/EPS 10.34 15.96 11.28 11.96 13.69 17.38 11.78 -8.33%
EY 9.67 6.27 8.86 8.36 7.30 5.75 8.49 9.07%
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.92 -
P/NAPS 1.87 2.00 2.64 2.73 3.29 4.24 3.25 -30.84%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 05/08/05 16/05/05 28/02/05 28/10/04 12/08/04 28/05/04 27/02/04 -
Price 0.24 0.28 0.35 0.38 0.43 0.81 0.92 -
P/RPS 1.84 2.49 2.54 2.69 3.10 3.88 3.85 -38.89%
P/EPS 8.86 14.89 10.67 11.09 12.80 15.82 16.67 -34.41%
EY 11.28 6.71 9.37 9.02 7.81 6.32 6.00 52.38%
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.65 -
P/NAPS 1.60 1.87 2.50 2.53 3.07 3.86 4.60 -50.57%

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