[YBS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -87.28%
YoY- -93.03%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 24,913 23,778 23,002 21,828 33,735 35,828 38,790 -25.46%
PBT 889 1,204 938 972 4,085 5,173 7,422 -75.54%
Tax -412 -222 -188 -524 -563 -878 -1,282 -52.92%
NP 477 981 750 448 3,522 4,294 6,140 -81.65%
-
NP to SH 504 992 750 448 3,522 4,294 6,140 -80.96%
-
Tax Rate 46.34% 18.44% 20.04% 53.91% 13.78% 16.97% 17.27% -
Total Cost 24,436 22,797 22,252 21,380 30,213 31,533 32,650 -17.49%
-
Net Worth 39,199 39,059 39,374 39,199 43,088 43,071 44,926 -8.65%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 7,499 - 5,620 2,496 3,743 -
Div Payout % - - 1,000.00% - 159.57% 58.14% 60.98% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 39,199 39,059 39,374 39,199 43,088 43,071 44,926 -8.65%
NOSH 186,666 185,999 187,499 186,666 187,340 187,267 187,195 -0.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.91% 4.13% 3.26% 2.05% 10.44% 11.99% 15.83% -
ROE 1.29% 2.54% 1.90% 1.14% 8.17% 9.97% 13.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.35 12.78 12.27 11.69 18.01 19.13 20.72 -25.30%
EPS 0.27 0.53 0.40 0.24 1.88 2.29 3.28 -80.93%
DPS 0.00 0.00 4.00 0.00 3.00 1.33 2.00 -
NAPS 0.21 0.21 0.21 0.21 0.23 0.23 0.24 -8.48%
Adjusted Per Share Value based on latest NOSH - 186,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.33 8.90 8.61 8.17 12.63 13.42 14.53 -25.47%
EPS 0.19 0.37 0.28 0.17 1.32 1.61 2.30 -80.88%
DPS 0.00 0.00 2.81 0.00 2.10 0.93 1.40 -
NAPS 0.1468 0.1463 0.1474 0.1468 0.1613 0.1613 0.1682 -8.63%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.20 0.23 0.28 0.22 0.21 0.25 -
P/RPS 1.50 1.56 1.87 2.39 1.22 1.10 1.21 15.32%
P/EPS 74.07 37.50 57.50 116.67 11.70 9.16 7.62 352.34%
EY 1.35 2.67 1.74 0.86 8.55 10.92 13.12 -77.88%
DY 0.00 0.00 17.39 0.00 13.64 6.35 8.00 -
P/NAPS 0.95 0.95 1.10 1.33 0.96 0.91 1.04 -5.82%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 09/08/12 24/05/12 28/02/12 24/11/11 18/08/11 -
Price 0.19 0.20 0.22 0.24 0.27 0.22 0.21 -
P/RPS 1.42 1.56 1.79 2.05 1.50 1.15 1.01 25.37%
P/EPS 70.37 37.50 55.00 100.00 14.36 9.59 6.40 390.88%
EY 1.42 2.67 1.82 1.00 6.96 10.42 15.62 -79.63%
DY 0.00 0.00 18.18 0.00 11.11 6.06 9.52 -
P/NAPS 0.90 0.95 1.05 1.14 1.17 0.96 0.88 1.50%

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