[YBS] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -49.19%
YoY- -85.69%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 49,685 45,740 36,396 24,913 23,778 23,002 21,828 72.95%
PBT 5,994 4,662 2,236 889 1,204 938 972 235.90%
Tax -1,548 -1,294 -824 -412 -222 -188 -524 105.75%
NP 4,446 3,368 1,412 477 981 750 448 361.16%
-
NP to SH 4,446 3,522 1,484 504 992 750 448 361.16%
-
Tax Rate 25.83% 27.76% 36.85% 46.34% 18.44% 20.04% 53.91% -
Total Cost 45,238 42,372 34,984 24,436 22,797 22,252 21,380 64.74%
-
Net Worth 53,238 53,238 50,818 39,199 39,059 39,374 39,199 22.61%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 967 - - - - 7,499 - -
Div Payout % 21.77% - - - - 1,000.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 53,238 53,238 50,818 39,199 39,059 39,374 39,199 22.61%
NOSH 241,994 241,994 241,994 186,666 185,999 187,499 186,666 18.87%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.95% 7.36% 3.88% 1.91% 4.13% 3.26% 2.05% -
ROE 8.35% 6.62% 2.92% 1.29% 2.54% 1.90% 1.14% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.53 18.90 15.04 13.35 12.78 12.27 11.69 45.51%
EPS 1.96 1.54 0.68 0.27 0.53 0.40 0.24 305.01%
DPS 0.40 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.22 0.22 0.21 0.21 0.21 0.21 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 184,615
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.90 17.40 13.85 9.48 9.05 8.75 8.30 72.99%
EPS 1.69 1.34 0.56 0.19 0.38 0.29 0.17 361.69%
DPS 0.37 0.00 0.00 0.00 0.00 2.85 0.00 -
NAPS 0.2025 0.2025 0.1933 0.1491 0.1486 0.1498 0.1491 22.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.175 0.18 0.18 0.20 0.20 0.23 0.28 -
P/RPS 0.85 0.95 1.20 1.50 1.56 1.87 2.39 -49.77%
P/EPS 9.52 12.37 29.35 74.07 37.50 57.50 116.67 -81.15%
EY 10.50 8.09 3.41 1.35 2.67 1.74 0.86 429.41%
DY 2.29 0.00 0.00 0.00 0.00 17.39 0.00 -
P/NAPS 0.80 0.82 0.86 0.95 0.95 1.10 1.33 -28.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 23/08/13 31/05/13 26/02/13 27/11/12 09/08/12 24/05/12 -
Price 0.215 0.17 0.19 0.19 0.20 0.22 0.24 -
P/RPS 1.05 0.90 1.26 1.42 1.56 1.79 2.05 -35.95%
P/EPS 11.70 11.68 30.98 70.37 37.50 55.00 100.00 -76.04%
EY 8.55 8.56 3.23 1.42 2.67 1.82 1.00 317.58%
DY 1.86 0.00 0.00 0.00 0.00 18.18 0.00 -
P/NAPS 0.98 0.77 0.90 0.90 0.95 1.05 1.14 -9.58%

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