[YBS] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 89.6%
YoY- -54.93%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 58,476 67,767 70,930 73,852 69,692 69,024 71,524 -12.57%
PBT 3,284 1,029 2,193 3,504 1,636 3,488 5,429 -28.49%
Tax -508 -587 -1,161 -1,408 -776 -966 -1,340 -47.65%
NP 2,776 442 1,032 2,096 860 2,522 4,089 -22.77%
-
NP to SH 2,748 607 1,177 2,480 1,308 2,716 4,332 -26.19%
-
Tax Rate 15.47% 57.05% 52.94% 40.18% 47.43% 27.69% 24.68% -
Total Cost 55,700 67,325 69,898 71,756 68,832 66,502 67,434 -11.97%
-
Net Worth 59,891 57,556 57,572 59,971 57,785 58,030 58,078 2.07%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 59,891 57,556 57,572 59,971 57,785 58,030 58,078 2.07%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.75% 0.65% 1.45% 2.84% 1.23% 3.65% 5.72% -
ROE 4.59% 1.05% 2.04% 4.14% 2.26% 4.68% 7.46% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.41 28.26 29.57 30.79 28.94 28.55 29.56 -11.99%
EPS 1.16 0.25 0.49 1.04 0.56 1.12 1.79 -25.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.24 0.25 0.24 0.24 0.24 2.76%
Adjusted Per Share Value based on latest NOSH - 241,994
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 22.24 25.78 26.98 28.09 26.51 26.26 27.21 -12.59%
EPS 1.05 0.23 0.45 0.94 0.50 1.03 1.65 -26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2278 0.2189 0.219 0.2281 0.2198 0.2207 0.2209 2.07%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.115 0.09 0.12 0.115 0.135 0.13 0.145 -
P/RPS 0.47 0.32 0.41 0.37 0.47 0.46 0.49 -2.74%
P/EPS 10.03 35.56 24.45 11.12 24.85 11.57 8.10 15.32%
EY 9.97 2.81 4.09 8.99 4.02 8.64 12.35 -13.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.50 0.46 0.56 0.54 0.60 -16.24%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 13/08/20 25/06/20 20/02/20 28/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.155 0.12 0.145 0.13 0.125 0.12 0.145 -
P/RPS 0.64 0.42 0.49 0.42 0.43 0.42 0.49 19.50%
P/EPS 13.51 47.41 29.54 12.57 23.01 10.68 8.10 40.68%
EY 7.40 2.11 3.38 7.95 4.35 9.36 12.35 -28.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.50 0.60 0.52 0.52 0.50 0.60 2.21%

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