[YBS] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -25.46%
YoY- 87.64%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 87,308 88,868 86,577 88,734 80,960 79,509 78,918 6.98%
PBT -3,832 4,192 5,650 7,368 9,592 7,115 5,801 -
Tax -372 -1,039 -1,673 -2,288 -1,988 -923 -1,068 -50.59%
NP -4,204 3,153 3,977 5,080 7,604 6,192 4,733 -
-
NP to SH -3,260 3,995 4,997 6,252 8,388 6,168 4,578 -
-
Tax Rate - 24.79% 29.61% 31.05% 20.73% 12.97% 18.41% -
Total Cost 91,512 85,715 82,600 83,654 73,356 73,317 74,185 15.06%
-
Net Worth 73,633 73,602 73,193 72,985 70,464 70,451 66,772 6.75%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 73,633 73,602 73,193 72,985 70,464 70,451 66,772 6.75%
NOSH 253,937 253,803 253,803 251,675 251,670 251,613 251,613 0.61%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -4.82% 3.55% 4.59% 5.72% 9.39% 7.79% 6.00% -
ROE -4.43% 5.43% 6.83% 8.57% 11.90% 8.75% 6.86% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 34.39 35.01 34.30 35.26 32.17 31.60 31.91 5.13%
EPS -1.28 1.58 1.99 2.48 3.32 2.49 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.29 0.29 0.28 0.28 0.27 4.89%
Adjusted Per Share Value based on latest NOSH - 251,675
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.69 33.28 32.42 33.23 30.32 29.77 29.55 6.98%
EPS -1.22 1.50 1.87 2.34 3.14 2.31 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2757 0.2756 0.2741 0.2733 0.2639 0.2638 0.25 6.76%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.665 0.645 0.50 0.69 0.49 0.59 0.725 -
P/RPS 1.93 1.84 1.46 1.96 1.52 1.87 2.27 -10.27%
P/EPS -51.79 40.98 25.25 27.78 14.70 24.07 39.16 -
EY -1.93 2.44 3.96 3.60 6.80 4.15 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.22 1.72 2.38 1.75 2.11 2.69 -10.20%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 22/02/23 21/11/22 25/08/22 26/05/22 21/02/22 -
Price 0.72 0.52 0.65 0.595 0.725 0.50 0.555 -
P/RPS 2.09 1.49 1.89 1.69 2.25 1.58 1.74 13.03%
P/EPS -56.08 33.04 32.83 23.95 21.75 20.40 29.98 -
EY -1.78 3.03 3.05 4.18 4.60 4.90 3.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.79 2.24 2.05 2.59 1.79 2.06 13.20%

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