[YBS] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 78.38%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 76,246 79,328 63,170 61,545 59,432 58,476 67,767 8.16%
PBT 4,456 4,128 3,050 1,790 1,410 3,284 1,029 165.43%
Tax -974 -788 -798 -446 -626 -508 -587 40.11%
NP 3,482 3,340 2,252 1,344 784 2,776 442 295.42%
-
NP to SH 3,332 3,168 2,110 1,177 660 2,748 607 210.85%
-
Tax Rate 21.86% 19.09% 26.16% 24.92% 44.40% 15.47% 57.05% -
Total Cost 72,764 75,988 60,918 60,201 58,648 55,700 67,325 5.31%
-
Net Worth 32,237 63,824 61,087 60,065 59,925 59,891 57,556 -32.02%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 32,237 63,824 61,087 60,065 59,925 59,891 57,556 -32.02%
NOSH 246,896 246,434 245,095 245,095 241,994 241,994 241,994 1.34%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.57% 4.21% 3.56% 2.18% 1.32% 4.75% 0.65% -
ROE 10.34% 4.96% 3.45% 1.96% 1.10% 4.59% 1.05% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 61.49 32.32 25.85 25.62 24.79 24.41 28.26 67.83%
EPS 1.36 1.28 0.88 0.49 0.28 1.16 0.25 208.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.25 0.25 0.25 0.25 0.24 5.47%
Adjusted Per Share Value based on latest NOSH - 245,095
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.00 30.18 24.03 23.41 22.61 22.24 25.78 8.15%
EPS 1.27 1.21 0.80 0.45 0.25 1.05 0.23 212.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1226 0.2428 0.2324 0.2285 0.2279 0.2278 0.2189 -32.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.36 0.31 0.36 0.185 0.16 0.115 0.09 -
P/RPS 0.59 0.96 1.39 0.72 0.65 0.47 0.32 50.30%
P/EPS 13.40 24.02 41.69 37.75 58.11 10.03 35.56 -47.79%
EY 7.46 4.16 2.40 2.65 1.72 9.97 2.81 91.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.19 1.44 0.74 0.64 0.46 0.38 136.07%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 26/08/21 27/05/21 25/02/21 19/11/20 13/08/20 25/06/20 -
Price 0.505 0.43 0.34 0.41 0.175 0.155 0.12 -
P/RPS 0.82 1.33 1.32 1.60 0.71 0.64 0.42 56.14%
P/EPS 18.79 33.32 39.37 83.67 63.56 13.51 47.41 -46.01%
EY 5.32 3.00 2.54 1.20 1.57 7.40 2.11 85.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.65 1.36 1.64 0.70 0.62 0.50 146.71%

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