[YBS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 24.24%
YoY- 147.02%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 35,828 38,790 38,076 36,647 35,812 37,382 36,936 -2.00%
PBT 5,173 7,422 7,748 5,919 4,918 5,514 5,880 -8.17%
Tax -878 -1,282 -1,316 -618 -652 -734 -1,100 -13.94%
NP 4,294 6,140 6,432 5,301 4,266 4,780 4,780 -6.89%
-
NP to SH 4,294 6,140 6,432 5,301 4,266 4,780 4,780 -6.89%
-
Tax Rate 16.97% 17.27% 16.99% 10.44% 13.26% 13.31% 18.71% -
Total Cost 31,533 32,650 31,644 31,346 31,545 32,602 32,156 -1.29%
-
Net Worth 43,071 44,926 43,004 43,082 43,040 44,812 42,945 0.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,496 3,743 - 5,619 4,990 3,734 - -
Div Payout % 58.14% 60.98% - 106.01% 116.96% 78.13% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 43,071 44,926 43,004 43,082 43,040 44,812 42,945 0.19%
NOSH 187,267 187,195 186,976 187,314 187,134 186,718 186,718 0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.99% 15.83% 16.89% 14.47% 11.91% 12.79% 12.94% -
ROE 9.97% 13.67% 14.96% 12.30% 9.91% 10.67% 11.13% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.13 20.72 20.36 19.56 19.14 20.02 19.78 -2.20%
EPS 2.29 3.28 3.44 2.83 2.28 2.56 2.56 -7.15%
DPS 1.33 2.00 0.00 3.00 2.67 2.00 0.00 -
NAPS 0.23 0.24 0.23 0.23 0.23 0.24 0.23 0.00%
Adjusted Per Share Value based on latest NOSH - 187,589
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.42 14.53 14.26 13.72 13.41 14.00 13.83 -1.98%
EPS 1.61 2.30 2.41 1.98 1.60 1.79 1.79 -6.81%
DPS 0.93 1.40 0.00 2.10 1.87 1.40 0.00 -
NAPS 0.1613 0.1682 0.161 0.1613 0.1612 0.1678 0.1608 0.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.21 0.25 0.23 0.24 0.20 0.24 0.16 -
P/RPS 1.10 1.21 1.13 1.23 1.05 1.20 0.81 22.60%
P/EPS 9.16 7.62 6.69 8.48 8.77 9.38 6.25 28.99%
EY 10.92 13.12 14.96 11.79 11.40 10.67 16.00 -22.46%
DY 6.35 8.00 0.00 12.50 13.33 8.33 0.00 -
P/NAPS 0.91 1.04 1.00 1.04 0.87 1.00 0.70 19.09%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 18/08/11 26/05/11 24/02/11 11/11/10 19/08/10 25/05/10 -
Price 0.22 0.21 0.25 0.23 0.25 0.23 0.14 -
P/RPS 1.15 1.01 1.23 1.18 1.31 1.15 0.71 37.87%
P/EPS 9.59 6.40 7.27 8.13 10.96 8.98 5.47 45.34%
EY 10.42 15.62 13.76 12.30 9.12 11.13 18.29 -31.25%
DY 6.06 9.52 0.00 13.04 10.67 8.70 0.00 -
P/NAPS 0.96 0.88 1.09 1.00 1.09 0.96 0.61 35.26%

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