[YBS] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 14.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 20,181 20,717 20,318 19,148 17,758 17,908 18,200 7.09%
PBT 5,345 6,108 5,716 5,232 4,637 4,816 4,736 8.35%
Tax -535 -1,085 -788 -540 -583 -742 -782 -22.26%
NP 4,810 5,022 4,928 4,692 4,054 4,073 3,954 13.88%
-
NP to SH 4,810 5,022 4,928 4,692 4,100 4,130 4,040 12.27%
-
Tax Rate 10.01% 17.76% 13.79% 10.32% 12.57% 15.41% 16.51% -
Total Cost 15,371 15,694 15,390 14,456 13,704 13,834 14,246 5.17%
-
Net Worth 20,530 21,986 20,533 19,244 14,855 11,954 8,095 85.44%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,466 - - - 445 - 626 75.89%
Div Payout % 30.49% - - - 10.87% - 15.50% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 20,530 21,986 20,533 19,244 14,855 11,954 8,095 85.44%
NOSH 146,646 146,575 146,666 91,640 74,275 64,407 52,196 98.48%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 23.83% 24.24% 24.25% 24.50% 22.83% 22.75% 21.73% -
ROE 23.43% 22.84% 24.00% 24.38% 27.60% 34.55% 49.90% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.76 14.13 13.85 20.89 23.91 27.80 34.87 -46.04%
EPS 3.28 3.43 3.36 5.12 5.52 6.41 7.74 -43.43%
DPS 1.00 0.00 0.00 0.00 0.60 0.00 1.20 -11.39%
NAPS 0.14 0.15 0.14 0.21 0.20 0.1856 0.1551 -6.57%
Adjusted Per Share Value based on latest NOSH - 91,640
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.56 7.76 7.61 7.17 6.65 6.71 6.82 7.07%
EPS 1.80 1.88 1.85 1.76 1.54 1.55 1.51 12.36%
DPS 0.55 0.00 0.00 0.00 0.17 0.00 0.23 78.35%
NAPS 0.0769 0.0823 0.0769 0.0721 0.0556 0.0448 0.0303 85.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.37 0.41 0.46 0.89 0.65 0.61 0.00 -
P/RPS 2.69 2.90 3.32 4.26 2.72 2.19 0.00 -
P/EPS 11.28 11.96 13.69 17.38 11.78 9.51 0.00 -
EY 8.86 8.36 7.30 5.75 8.49 10.51 0.00 -
DY 2.70 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 2.64 2.73 3.29 4.24 3.25 3.29 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 28/10/04 12/08/04 28/05/04 27/02/04 02/12/03 06/08/03 -
Price 0.35 0.38 0.43 0.81 0.92 0.67 0.75 -
P/RPS 2.54 2.69 3.10 3.88 3.85 2.41 2.15 11.69%
P/EPS 10.67 11.09 12.80 15.82 16.67 10.45 9.69 6.60%
EY 9.37 9.02 7.81 6.32 6.00 9.57 10.32 -6.20%
DY 2.86 0.00 0.00 0.00 0.65 0.00 1.60 47.02%
P/NAPS 2.50 2.53 3.07 3.86 4.60 3.61 4.84 -35.49%

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