[YBS] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -0.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 20,717 20,318 19,148 17,758 17,908 18,200 0 -
PBT 6,108 5,716 5,232 4,637 4,816 4,736 0 -
Tax -1,085 -788 -540 -583 -742 -782 0 -
NP 5,022 4,928 4,692 4,054 4,073 3,954 0 -
-
NP to SH 5,022 4,928 4,692 4,100 4,130 4,040 0 -
-
Tax Rate 17.76% 13.79% 10.32% 12.57% 15.41% 16.51% - -
Total Cost 15,694 15,390 14,456 13,704 13,834 14,246 0 -
-
Net Worth 21,986 20,533 19,244 14,855 11,954 8,095 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 445 - 626 - -
Div Payout % - - - 10.87% - 15.50% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 21,986 20,533 19,244 14,855 11,954 8,095 0 -
NOSH 146,575 146,666 91,640 74,275 64,407 52,196 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 24.24% 24.25% 24.50% 22.83% 22.75% 21.73% 0.00% -
ROE 22.84% 24.00% 24.38% 27.60% 34.55% 49.90% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.13 13.85 20.89 23.91 27.80 34.87 0.00 -
EPS 3.43 3.36 5.12 5.52 6.41 7.74 0.00 -
DPS 0.00 0.00 0.00 0.60 0.00 1.20 0.00 -
NAPS 0.15 0.14 0.21 0.20 0.1856 0.1551 0.00 -
Adjusted Per Share Value based on latest NOSH - 73,455
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.88 7.73 7.28 6.75 6.81 6.92 0.00 -
EPS 1.91 1.87 1.78 1.56 1.57 1.54 0.00 -
DPS 0.00 0.00 0.00 0.17 0.00 0.24 0.00 -
NAPS 0.0836 0.0781 0.0732 0.0565 0.0455 0.0308 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 0.41 0.46 0.89 0.65 0.61 0.00 0.00 -
P/RPS 2.90 3.32 4.26 2.72 2.19 0.00 0.00 -
P/EPS 11.96 13.69 17.38 11.78 9.51 0.00 0.00 -
EY 8.36 7.30 5.75 8.49 10.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 2.73 3.29 4.24 3.25 3.29 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 28/10/04 12/08/04 28/05/04 27/02/04 02/12/03 06/08/03 - -
Price 0.38 0.43 0.81 0.92 0.67 0.75 0.00 -
P/RPS 2.69 3.10 3.88 3.85 2.41 2.15 0.00 -
P/EPS 11.09 12.80 15.82 16.67 10.45 9.69 0.00 -
EY 9.02 7.81 6.32 6.00 9.57 10.32 0.00 -
DY 0.00 0.00 0.00 0.65 0.00 1.60 0.00 -
P/NAPS 2.53 3.07 3.86 4.60 3.61 4.84 0.00 -

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