[YBS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -10.74%
YoY- 232.29%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 38,790 38,076 36,647 35,812 37,382 36,936 29,264 20.72%
PBT 7,422 7,748 5,919 4,918 5,514 5,880 2,453 109.61%
Tax -1,282 -1,316 -618 -652 -734 -1,100 -307 159.99%
NP 6,140 6,432 5,301 4,266 4,780 4,780 2,146 101.92%
-
NP to SH 6,140 6,432 5,301 4,266 4,780 4,780 2,146 101.92%
-
Tax Rate 17.27% 16.99% 10.44% 13.26% 13.31% 18.71% 12.52% -
Total Cost 32,650 31,644 31,346 31,545 32,602 32,156 27,118 13.21%
-
Net Worth 44,926 43,004 43,082 43,040 44,812 42,945 41,053 6.21%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,743 - 5,619 4,990 3,734 - 933 153.12%
Div Payout % 60.98% - 106.01% 116.96% 78.13% - 43.48% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 44,926 43,004 43,082 43,040 44,812 42,945 41,053 6.21%
NOSH 187,195 186,976 187,314 187,134 186,718 186,718 186,608 0.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.83% 16.89% 14.47% 11.91% 12.79% 12.94% 7.33% -
ROE 13.67% 14.96% 12.30% 9.91% 10.67% 11.13% 5.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.72 20.36 19.56 19.14 20.02 19.78 15.68 20.48%
EPS 3.28 3.44 2.83 2.28 2.56 2.56 1.15 101.50%
DPS 2.00 0.00 3.00 2.67 2.00 0.00 0.50 152.62%
NAPS 0.24 0.23 0.23 0.23 0.24 0.23 0.22 5.98%
Adjusted Per Share Value based on latest NOSH - 188,372
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.53 14.26 13.72 13.41 14.00 13.83 10.96 20.74%
EPS 2.30 2.41 1.98 1.60 1.79 1.79 0.80 102.58%
DPS 1.40 0.00 2.10 1.87 1.40 0.00 0.35 152.62%
NAPS 0.1682 0.161 0.1613 0.1612 0.1678 0.1608 0.1537 6.21%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.25 0.23 0.24 0.20 0.24 0.16 0.18 -
P/RPS 1.21 1.13 1.23 1.05 1.20 0.81 1.15 3.45%
P/EPS 7.62 6.69 8.48 8.77 9.38 6.25 15.65 -38.19%
EY 13.12 14.96 11.79 11.40 10.67 16.00 6.39 61.75%
DY 8.00 0.00 12.50 13.33 8.33 0.00 2.78 102.70%
P/NAPS 1.04 1.00 1.04 0.87 1.00 0.70 0.82 17.22%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 26/05/11 24/02/11 11/11/10 19/08/10 25/05/10 25/02/10 -
Price 0.21 0.25 0.23 0.25 0.23 0.14 0.16 -
P/RPS 1.01 1.23 1.18 1.31 1.15 0.71 1.02 -0.65%
P/EPS 6.40 7.27 8.13 10.96 8.98 5.47 13.91 -40.48%
EY 15.62 13.76 12.30 9.12 11.13 18.29 7.19 67.97%
DY 9.52 0.00 13.04 10.67 8.70 0.00 3.13 110.35%
P/NAPS 0.88 1.09 1.00 1.09 0.96 0.61 0.73 13.30%

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