[YBS] QoQ Annualized Quarter Result on 31-Mar-2016

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016
Profit Trend
QoQ- 68.98%
YoY- 22.95%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 76,077 77,908 68,634 71,772 56,861 54,849 53,234 26.73%
PBT 3,483 2,839 1,252 -1,476 -5,127 298 -1,976 -
Tax -1,130 -969 -540 -132 -204 -839 -698 37.67%
NP 2,353 1,870 712 -1,608 -5,331 -541 -2,674 -
-
NP to SH 2,444 1,885 766 -1,652 -5,326 -600 -2,718 -
-
Tax Rate 32.44% 34.13% 43.13% - - 281.54% - -
Total Cost 73,724 76,038 67,922 73,380 62,192 55,390 55,908 20.15%
-
Net Worth 55,658 55,658 52,662 53,447 53,259 56,842 58,078 -2.78%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 659 907 - - - - - -
Div Payout % 27.00% 48.13% - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 55,658 55,658 52,662 53,447 53,259 56,842 58,078 -2.78%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.09% 2.40% 1.04% -2.24% -9.38% -0.99% -5.02% -
ROE 4.39% 3.39% 1.45% -3.09% -10.00% -1.06% -4.68% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.44 32.19 28.67 29.54 23.49 23.16 22.00 26.73%
EPS 1.01 0.78 0.32 -0.68 -2.20 -0.25 -1.12 -
DPS 0.27 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.22 0.22 0.24 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.49 29.17 25.70 26.88 21.29 20.54 19.93 26.76%
EPS 0.92 0.71 0.29 -0.62 -1.99 -0.22 -1.02 -
DPS 0.25 0.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.2084 0.1972 0.2001 0.1994 0.2128 0.2175 -2.79%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.13 0.13 0.135 0.145 0.17 0.15 0.17 -
P/RPS 0.41 0.40 0.00 0.00 0.00 0.00 0.77 -34.17%
P/EPS 12.87 16.68 0.00 0.00 0.00 0.00 -15.14 -
EY 7.77 5.99 0.00 0.00 0.00 0.00 -6.61 -
DY 2.10 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.00 0.00 0.77 0.00 0.71 -13.56%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 -
Price 0.15 0.135 0.14 0.15 0.15 0.14 0.125 -
P/RPS 0.48 0.42 0.00 0.00 0.00 0.00 0.57 -10.77%
P/EPS 14.85 17.33 0.00 0.00 0.00 0.00 -11.13 -
EY 6.73 5.77 0.00 0.00 0.00 0.00 -8.99 -
DY 1.82 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.00 0.00 0.68 0.00 0.52 15.96%

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