[YBS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 70.42%
YoY- 1403.57%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 58,476 60,612 58,020 55,476 49,685 45,740 36,396 37.13%
PBT 1,418 3,470 820 9,537 5,994 4,662 2,236 -26.16%
Tax -440 -594 -568 -2,045 -1,548 -1,294 -824 -34.15%
NP 978 2,876 252 7,492 4,446 3,368 1,412 -21.69%
-
NP to SH 945 2,772 92 7,578 4,446 3,522 1,484 -25.96%
-
Tax Rate 31.03% 17.12% 69.27% 21.44% 25.83% 27.76% 36.85% -
Total Cost 57,497 57,736 57,768 47,984 45,238 42,372 34,984 39.22%
-
Net Worth 58,078 58,078 58,078 58,078 53,238 53,238 50,818 9.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 725 967 - - -
Div Payout % - - - 9.58% 21.77% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 58,078 58,078 58,078 58,078 53,238 53,238 50,818 9.30%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.67% 4.74% 0.43% 13.50% 8.95% 7.36% 3.88% -
ROE 1.63% 4.77% 0.16% 13.05% 8.35% 6.62% 2.92% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.16 25.05 23.98 22.92 20.53 18.90 15.04 37.12%
EPS 0.39 1.16 0.04 3.23 1.96 1.54 0.68 -30.94%
DPS 0.00 0.00 0.00 0.30 0.40 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.24 0.22 0.22 0.21 9.30%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.24 23.06 22.07 21.10 18.90 17.40 13.84 37.15%
EPS 0.36 1.05 0.03 2.88 1.69 1.34 0.56 -25.49%
DPS 0.00 0.00 0.00 0.28 0.37 0.00 0.00 -
NAPS 0.2209 0.2209 0.2209 0.2209 0.2025 0.2025 0.1933 9.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.25 0.275 0.265 0.22 0.175 0.18 0.18 -
P/RPS 1.03 1.10 1.11 0.96 0.85 0.95 1.20 -9.67%
P/EPS 64.00 24.01 697.05 7.03 9.52 12.37 29.35 68.07%
EY 1.56 4.17 0.14 14.23 10.50 8.09 3.41 -40.59%
DY 0.00 0.00 0.00 1.36 2.29 0.00 0.00 -
P/NAPS 1.04 1.15 1.10 0.92 0.80 0.82 0.86 13.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 29/05/14 27/02/14 14/11/13 23/08/13 31/05/13 -
Price 0.215 0.265 0.32 0.28 0.215 0.17 0.19 -
P/RPS 0.89 1.06 1.33 1.22 1.05 0.90 1.26 -20.66%
P/EPS 55.04 23.13 841.72 8.94 11.70 11.68 30.98 46.63%
EY 1.82 4.32 0.12 11.18 8.55 8.56 3.23 -31.75%
DY 0.00 0.00 0.00 1.07 1.86 0.00 0.00 -
P/NAPS 0.90 1.10 1.33 1.17 0.98 0.77 0.90 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