[YBS] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -68.14%
YoY- -70.55%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 75,514 74,344 76,640 78,062 81,046 77,564 89,949 -10.99%
PBT 7,156 6,728 976 1,572 3,230 2,320 2,859 84.24%
Tax -1,996 -1,980 -896 -1,128 -1,264 -1,016 -854 76.02%
NP 5,160 4,748 80 444 1,966 1,304 2,005 87.68%
-
NP to SH 5,502 5,164 313 720 2,260 1,648 2,158 86.52%
-
Tax Rate 27.89% 29.43% 91.80% 71.76% 39.13% 43.79% 29.87% -
Total Cost 70,354 69,596 76,560 77,618 79,080 76,260 87,944 -13.81%
-
Net Worth 58,078 58,078 55,658 55,658 58,078 55,658 55,658 2.87%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - 604 -
Div Payout % - - - - - - 28.03% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 58,078 58,078 55,658 55,658 58,078 55,658 55,658 2.87%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.83% 6.39% 0.10% 0.57% 2.43% 1.68% 2.23% -
ROE 9.47% 8.89% 0.56% 1.29% 3.89% 2.96% 3.88% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.20 30.72 31.67 32.26 33.49 32.05 37.17 -11.00%
EPS 2.28 2.12 0.13 0.29 0.94 0.68 0.89 87.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.24 0.24 0.23 0.23 0.24 0.23 0.23 2.87%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 28.28 27.84 28.70 29.23 30.35 29.04 33.68 -10.98%
EPS 2.06 1.93 0.12 0.27 0.85 0.62 0.81 86.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.2175 0.2175 0.2084 0.2084 0.2175 0.2084 0.2084 2.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.16 0.13 0.155 0.195 0.185 0.18 0.185 -
P/RPS 0.51 0.42 0.49 0.60 0.55 0.56 0.50 1.32%
P/EPS 7.04 6.09 119.84 65.54 19.81 26.43 20.75 -51.32%
EY 14.21 16.41 0.83 1.53 5.05 3.78 4.82 105.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
P/NAPS 0.67 0.54 0.67 0.85 0.77 0.78 0.80 -11.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 28/08/18 24/05/18 26/02/18 23/11/17 24/08/17 29/05/17 -
Price 0.15 0.145 0.15 0.175 0.205 0.20 0.17 -
P/RPS 0.48 0.47 0.47 0.54 0.61 0.62 0.46 2.87%
P/EPS 6.60 6.79 115.97 58.82 21.95 29.37 19.06 -50.65%
EY 15.16 14.72 0.86 1.70 4.56 3.41 5.25 102.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.63 0.60 0.65 0.76 0.85 0.87 0.74 -10.16%

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