[YBS] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 194.44%
YoY- 231.25%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 55,476 49,685 45,740 36,396 24,913 23,778 23,002 79.55%
PBT 9,537 5,994 4,662 2,236 889 1,204 938 367.34%
Tax -2,045 -1,548 -1,294 -824 -412 -222 -188 388.80%
NP 7,492 4,446 3,368 1,412 477 981 750 361.88%
-
NP to SH 7,578 4,446 3,522 1,484 504 992 750 365.40%
-
Tax Rate 21.44% 25.83% 27.76% 36.85% 46.34% 18.44% 20.04% -
Total Cost 47,984 45,238 42,372 34,984 24,436 22,797 22,252 66.67%
-
Net Worth 58,078 53,238 53,238 50,818 39,199 39,059 39,374 29.48%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 725 967 - - - - 7,499 -78.84%
Div Payout % 9.58% 21.77% - - - - 1,000.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,078 53,238 53,238 50,818 39,199 39,059 39,374 29.48%
NOSH 241,994 241,994 241,994 241,994 186,666 185,999 187,499 18.48%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.50% 8.95% 7.36% 3.88% 1.91% 4.13% 3.26% -
ROE 13.05% 8.35% 6.62% 2.92% 1.29% 2.54% 1.90% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.92 20.53 18.90 15.04 13.35 12.78 12.27 51.50%
EPS 3.23 1.96 1.54 0.68 0.27 0.53 0.40 300.96%
DPS 0.30 0.40 0.00 0.00 0.00 0.00 4.00 -82.13%
NAPS 0.24 0.22 0.22 0.21 0.21 0.21 0.21 9.28%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.10 18.90 17.40 13.84 9.48 9.05 8.75 79.53%
EPS 2.88 1.69 1.34 0.56 0.19 0.38 0.29 360.09%
DPS 0.28 0.37 0.00 0.00 0.00 0.00 2.85 -78.61%
NAPS 0.2209 0.2025 0.2025 0.1933 0.1491 0.1486 0.1498 29.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.175 0.18 0.18 0.20 0.20 0.23 -
P/RPS 0.96 0.85 0.95 1.20 1.50 1.56 1.87 -35.80%
P/EPS 7.03 9.52 12.37 29.35 74.07 37.50 57.50 -75.27%
EY 14.23 10.50 8.09 3.41 1.35 2.67 1.74 304.36%
DY 1.36 2.29 0.00 0.00 0.00 0.00 17.39 -81.62%
P/NAPS 0.92 0.80 0.82 0.86 0.95 0.95 1.10 -11.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 14/11/13 23/08/13 31/05/13 26/02/13 27/11/12 09/08/12 -
Price 0.28 0.215 0.17 0.19 0.19 0.20 0.22 -
P/RPS 1.22 1.05 0.90 1.26 1.42 1.56 1.79 -22.49%
P/EPS 8.94 11.70 11.68 30.98 70.37 37.50 55.00 -70.11%
EY 11.18 8.55 8.56 3.23 1.42 2.67 1.82 234.30%
DY 1.07 1.86 0.00 0.00 0.00 0.00 18.18 -84.79%
P/NAPS 1.17 0.98 0.77 0.90 0.90 0.95 1.05 7.45%

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