[YBS] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.89%
YoY- 57.87%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 27,732 27,608 27,759 27,836 27,318 27,668 20,680 21.67%
PBT 6,724 7,796 9,113 9,298 9,170 8,568 5,476 14.71%
Tax -18 44 -1,946 -2,034 -2,178 -1,888 -827 -92.25%
NP 6,706 7,840 7,167 7,264 6,992 6,680 4,649 27.74%
-
NP to SH 6,706 7,840 7,167 7,264 6,992 6,680 4,649 27.74%
-
Tax Rate 0.27% -0.56% 21.35% 21.88% 23.75% 22.04% 15.10% -
Total Cost 21,026 19,768 20,592 20,572 20,326 20,988 16,031 19.87%
-
Net Worth 0 0 31,521 29,448 27,262 25,692 23,355 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,685 - 3,318 2,181 - - 3,114 11.91%
Div Payout % 54.96% - 46.30% 30.03% - - 66.98% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 0 31,521 29,448 27,262 25,692 23,355 -
NOSH 184,267 183,736 165,902 163,603 160,366 160,576 155,704 11.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 24.18% 28.40% 25.82% 26.10% 25.59% 24.14% 22.48% -
ROE 0.00% 0.00% 22.74% 24.67% 25.65% 26.00% 19.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.05 15.03 16.73 17.01 17.03 17.23 13.28 8.72%
EPS 3.66 4.28 4.32 4.44 4.36 4.16 2.98 14.72%
DPS 2.00 0.00 2.00 1.33 0.00 0.00 2.00 0.00%
NAPS 0.00 0.00 0.19 0.18 0.17 0.16 0.15 -
Adjusted Per Share Value based on latest NOSH - 168,275
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.55 10.50 10.56 10.59 10.39 10.52 7.87 21.64%
EPS 2.55 2.98 2.73 2.76 2.66 2.54 1.77 27.64%
DPS 1.40 0.00 1.26 0.83 0.00 0.00 1.18 12.10%
NAPS 0.00 0.00 0.1199 0.112 0.1037 0.0977 0.0888 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.32 0.32 0.30 0.28 0.28 0.31 0.30 -
P/RPS 2.13 2.13 1.79 1.65 1.64 1.80 2.26 -3.88%
P/EPS 8.79 7.50 6.94 6.31 6.42 7.45 10.05 -8.56%
EY 11.37 13.33 14.40 15.86 15.57 13.42 9.95 9.32%
DY 6.25 0.00 6.67 4.76 0.00 0.00 6.67 -4.25%
P/NAPS 0.00 0.00 1.58 1.56 1.65 1.94 2.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 13/02/07 20/11/06 22/08/06 19/05/06 20/02/06 -
Price 0.28 0.32 0.32 0.31 0.28 0.28 0.29 -
P/RPS 1.86 2.13 1.91 1.82 1.64 1.63 2.18 -10.06%
P/EPS 7.69 7.50 7.41 6.98 6.42 6.73 9.71 -14.43%
EY 13.00 13.33 13.50 14.32 15.57 14.86 10.30 16.83%
DY 7.14 0.00 6.25 4.30 0.00 0.00 6.90 2.31%
P/NAPS 0.00 0.00 1.68 1.72 1.65 1.75 1.93 -

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