[YBS] QoQ Annualized Quarter Result on 31-Dec-2015

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015
Profit Trend
QoQ- -787.67%
YoY- -1332.87%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 77,908 68,634 71,772 56,861 54,849 53,234 52,864 29.41%
PBT 2,839 1,252 -1,476 -5,127 298 -1,976 -964 -
Tax -969 -540 -132 -204 -839 -698 -1,148 -10.65%
NP 1,870 712 -1,608 -5,331 -541 -2,674 -2,112 -
-
NP to SH 1,885 766 -1,652 -5,326 -600 -2,718 -2,144 -
-
Tax Rate 34.13% 43.13% - - 281.54% - - -
Total Cost 76,038 67,922 73,380 62,192 55,390 55,908 54,976 24.06%
-
Net Worth 55,658 52,662 53,447 53,259 56,842 58,078 58,078 -2.78%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 907 - - - - - - -
Div Payout % 48.13% - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,658 52,662 53,447 53,259 56,842 58,078 58,078 -2.78%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.40% 1.04% -2.24% -9.38% -0.99% -5.02% -4.00% -
ROE 3.39% 1.45% -3.09% -10.00% -1.06% -4.68% -3.69% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.19 28.67 29.54 23.49 23.16 22.00 21.85 29.38%
EPS 0.78 0.32 -0.68 -2.20 -0.25 -1.12 -0.88 -
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.22 0.24 0.24 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.17 25.70 26.88 21.29 20.54 19.93 19.80 29.38%
EPS 0.71 0.29 -0.62 -1.99 -0.22 -1.02 -0.80 -
DPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.1972 0.2001 0.1994 0.2128 0.2175 0.2175 -2.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.13 0.135 0.145 0.17 0.15 0.17 0.21 -
P/RPS 0.40 0.00 0.00 0.00 0.00 0.77 0.96 -44.12%
P/EPS 16.68 0.00 0.00 0.00 0.00 -15.14 -23.70 -
EY 5.99 0.00 0.00 0.00 0.00 -6.61 -4.22 -
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 0.00 0.77 0.00 0.71 0.88 -25.07%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.135 0.14 0.15 0.15 0.14 0.125 0.19 -
P/RPS 0.42 0.00 0.00 0.00 0.00 0.57 0.87 -38.37%
P/EPS 17.33 0.00 0.00 0.00 0.00 -11.13 -21.45 -
EY 5.77 0.00 0.00 0.00 0.00 -8.99 -4.66 -
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.00 0.00 0.68 0.00 0.52 0.79 -17.64%

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