[YBS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 222.61%
YoY- -74.04%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 37,382 36,936 29,264 25,509 23,066 21,560 32,628 9.51%
PBT 5,514 5,880 2,453 1,517 578 236 5,756 -2.83%
Tax -734 -1,100 -307 -233 -180 -60 -516 26.56%
NP 4,780 4,780 2,146 1,284 398 176 5,240 -5.95%
-
NP to SH 4,780 4,780 2,146 1,284 398 176 5,240 -5.95%
-
Tax Rate 13.31% 18.71% 12.52% 15.36% 31.14% 25.42% 8.96% -
Total Cost 32,602 32,156 27,118 24,225 22,668 21,384 27,388 12.35%
-
Net Worth 44,812 42,945 41,053 41,541 39,799 48,400 41,171 5.82%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,734 - 933 125 - - 2,807 21.01%
Div Payout % 78.13% - 43.48% 9.80% - - 53.57% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 44,812 42,945 41,053 41,541 39,799 48,400 41,171 5.82%
NOSH 186,718 186,718 186,608 188,823 180,909 220,000 187,142 -0.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.79% 12.94% 7.33% 5.03% 1.73% 0.82% 16.06% -
ROE 10.67% 11.13% 5.23% 3.09% 1.00% 0.36% 12.73% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.02 19.78 15.68 13.51 12.75 9.80 17.43 9.70%
EPS 2.56 2.56 1.15 0.68 0.22 0.08 2.80 -5.81%
DPS 2.00 0.00 0.50 0.07 0.00 0.00 1.50 21.20%
NAPS 0.24 0.23 0.22 0.22 0.22 0.22 0.22 5.98%
Adjusted Per Share Value based on latest NOSH - 186,341
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.22 14.05 11.13 9.70 8.77 8.20 12.41 9.52%
EPS 1.82 1.82 0.82 0.49 0.15 0.07 1.99 -5.79%
DPS 1.42 0.00 0.35 0.05 0.00 0.00 1.07 20.82%
NAPS 0.1705 0.1634 0.1562 0.158 0.1514 0.1841 0.1566 5.84%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.24 0.16 0.18 0.14 0.15 0.14 0.11 -
P/RPS 1.20 0.81 1.15 1.04 1.18 1.43 0.63 53.84%
P/EPS 9.38 6.25 15.65 20.59 68.18 175.00 3.93 78.88%
EY 10.67 16.00 6.39 4.86 1.47 0.57 25.45 -44.07%
DY 8.33 0.00 2.78 0.48 0.00 0.00 13.64 -28.08%
P/NAPS 1.00 0.70 0.82 0.64 0.68 0.64 0.50 58.94%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 25/05/10 25/02/10 17/11/09 20/08/09 21/05/09 24/02/09 -
Price 0.23 0.14 0.16 0.17 0.14 0.17 0.12 -
P/RPS 1.15 0.71 1.02 1.26 1.10 1.73 0.69 40.70%
P/EPS 8.98 5.47 13.91 25.00 63.64 212.50 4.29 63.85%
EY 11.13 18.29 7.19 4.00 1.57 0.47 23.33 -39.02%
DY 8.70 0.00 3.13 0.39 0.00 0.00 12.50 -21.51%
P/NAPS 0.96 0.61 0.73 0.77 0.64 0.77 0.55 45.11%

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