[YBS] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 12.78%
YoY- -8.39%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 27,318 27,668 20,680 19,977 19,632 16,892 20,181 22.43%
PBT 9,170 8,568 5,476 5,428 4,792 3,516 5,345 43.45%
Tax -2,178 -1,888 -827 -826 -712 -696 -535 155.61%
NP 6,992 6,680 4,649 4,601 4,080 2,820 4,810 28.41%
-
NP to SH 6,992 6,680 4,649 4,601 4,080 2,820 4,810 28.41%
-
Tax Rate 23.75% 22.04% 15.10% 15.22% 14.86% 19.80% 10.01% -
Total Cost 20,326 20,988 16,031 15,376 15,552 14,072 15,371 20.53%
-
Net Worth 27,262 25,692 23,355 23,152 22,600 22,500 20,530 20.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,114 2,057 - - 1,466 -
Div Payout % - - 66.98% 44.73% - - 30.49% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 27,262 25,692 23,355 23,152 22,600 22,500 20,530 20.87%
NOSH 160,366 160,576 155,704 154,349 150,666 150,000 146,646 6.16%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 25.59% 24.14% 22.48% 23.03% 20.78% 16.69% 23.83% -
ROE 25.65% 26.00% 19.91% 19.87% 18.05% 12.53% 23.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.03 17.23 13.28 12.94 13.03 11.26 13.76 15.31%
EPS 4.36 4.16 2.98 2.97 2.70 1.88 3.28 20.95%
DPS 0.00 0.00 2.00 1.33 0.00 0.00 1.00 -
NAPS 0.17 0.16 0.15 0.15 0.15 0.15 0.14 13.85%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.23 10.36 7.74 7.48 7.35 6.33 7.56 22.40%
EPS 2.62 2.50 1.74 1.72 1.53 1.06 1.80 28.52%
DPS 0.00 0.00 1.17 0.77 0.00 0.00 0.55 -
NAPS 0.1021 0.0962 0.0875 0.0867 0.0846 0.0843 0.0769 20.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.28 0.31 0.30 0.31 0.28 0.30 0.37 -
P/RPS 1.64 1.80 2.26 2.40 2.15 2.66 2.69 -28.16%
P/EPS 6.42 7.45 10.05 10.40 10.34 15.96 11.28 -31.39%
EY 15.57 13.42 9.95 9.62 9.67 6.27 8.86 45.77%
DY 0.00 0.00 6.67 4.30 0.00 0.00 2.70 -
P/NAPS 1.65 1.94 2.00 2.07 1.87 2.00 2.64 -26.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 19/05/06 20/02/06 11/11/05 05/08/05 16/05/05 28/02/05 -
Price 0.28 0.28 0.29 0.29 0.24 0.28 0.35 -
P/RPS 1.64 1.63 2.18 2.24 1.84 2.49 2.54 -25.35%
P/EPS 6.42 6.73 9.71 9.73 8.86 14.89 10.67 -28.79%
EY 15.57 14.86 10.30 10.28 11.28 6.71 9.37 40.42%
DY 0.00 0.00 6.90 4.60 0.00 0.00 2.86 -
P/NAPS 1.65 1.75 1.93 1.93 1.60 1.87 2.50 -24.25%

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