[YBS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -16.59%
YoY- -23.0%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 33,432 33,776 28,344 27,522 27,732 27,608 27,759 13.21%
PBT 6,732 7,356 6,035 5,554 6,724 7,796 9,113 -18.29%
Tax -1,332 -1,164 -819 38 -18 44 -1,946 -22.35%
NP 5,400 6,192 5,216 5,593 6,706 7,840 7,167 -17.21%
-
NP to SH 5,400 6,192 5,216 5,593 6,706 7,840 7,167 -17.21%
-
Tax Rate 19.79% 15.82% 13.57% -0.68% 0.27% -0.56% 21.35% -
Total Cost 28,032 27,584 23,128 21,929 21,026 19,768 20,592 22.85%
-
Net Worth 39,374 41,531 36,992 0 0 0 31,521 16.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,749 - 2,774 2,446 3,685 - 3,318 8.49%
Div Payout % 69.44% - 53.19% 43.74% 54.96% - 46.30% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 39,374 41,531 36,992 0 0 0 31,521 16.00%
NOSH 187,499 188,780 184,964 183,507 184,267 183,736 165,902 8.50%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.15% 18.33% 18.40% 20.32% 24.18% 28.40% 25.82% -
ROE 13.71% 14.91% 14.10% 0.00% 0.00% 0.00% 22.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.83 17.89 15.32 15.00 15.05 15.03 16.73 4.34%
EPS 2.88 3.28 2.82 3.04 3.66 4.28 4.32 -23.70%
DPS 2.00 0.00 1.50 1.33 2.00 0.00 2.00 0.00%
NAPS 0.21 0.22 0.20 0.00 0.00 0.00 0.19 6.90%
Adjusted Per Share Value based on latest NOSH - 185,454
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.52 12.65 10.61 10.31 10.38 10.34 10.39 13.25%
EPS 2.02 2.32 1.95 2.09 2.51 2.94 2.68 -17.19%
DPS 1.40 0.00 1.04 0.92 1.38 0.00 1.24 8.43%
NAPS 0.1474 0.1555 0.1385 0.00 0.00 0.00 0.118 16.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.21 0.20 0.23 0.27 0.32 0.32 0.30 -
P/RPS 1.18 1.12 1.50 1.80 2.13 2.13 1.79 -24.27%
P/EPS 7.29 6.10 8.16 8.86 8.79 7.50 6.94 3.33%
EY 13.71 16.40 12.26 11.29 11.37 13.33 14.40 -3.22%
DY 9.52 0.00 6.52 4.94 6.25 0.00 6.67 26.79%
P/NAPS 1.00 0.91 1.15 0.00 0.00 0.00 1.58 -26.30%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 27/05/08 18/02/08 27/11/07 16/08/07 24/05/07 13/02/07 -
Price 0.22 0.23 0.23 0.23 0.28 0.32 0.32 -
P/RPS 1.23 1.29 1.50 1.53 1.86 2.13 1.91 -25.44%
P/EPS 7.64 7.01 8.16 7.55 7.69 7.50 7.41 2.06%
EY 13.09 14.26 12.26 13.25 13.00 13.33 13.50 -2.03%
DY 9.09 0.00 6.52 5.80 7.14 0.00 6.25 28.39%
P/NAPS 1.05 1.05 1.15 0.00 0.00 0.00 1.68 -26.92%

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