[YBS] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 34.71%
YoY- 192.32%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 86,577 88,734 80,960 79,509 78,918 76,246 79,328 5.98%
PBT 5,650 7,368 9,592 7,115 5,801 4,456 4,128 23.20%
Tax -1,673 -2,288 -1,988 -923 -1,068 -974 -788 64.96%
NP 3,977 5,080 7,604 6,192 4,733 3,482 3,340 12.30%
-
NP to SH 4,997 6,252 8,388 6,168 4,578 3,332 3,168 35.39%
-
Tax Rate 29.61% 31.05% 20.73% 12.97% 18.41% 21.86% 19.09% -
Total Cost 82,600 83,654 73,356 73,317 74,185 72,764 75,988 5.70%
-
Net Worth 73,193 72,985 70,464 70,451 66,772 32,237 63,824 9.53%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 73,193 72,985 70,464 70,451 66,772 32,237 63,824 9.53%
NOSH 253,803 251,675 251,670 251,613 251,613 246,896 246,434 1.97%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.59% 5.72% 9.39% 7.79% 6.00% 4.57% 4.21% -
ROE 6.83% 8.57% 11.90% 8.75% 6.86% 10.34% 4.96% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 34.30 35.26 32.17 31.60 31.91 61.49 32.32 4.03%
EPS 1.99 2.48 3.32 2.49 1.85 1.36 1.28 34.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.28 0.28 0.27 0.26 0.26 7.53%
Adjusted Per Share Value based on latest NOSH - 251,613
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 32.42 33.23 30.32 29.77 29.55 28.55 29.70 5.99%
EPS 1.87 2.34 3.14 2.31 1.71 1.25 1.19 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2741 0.2733 0.2639 0.2638 0.25 0.1207 0.239 9.53%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.50 0.69 0.49 0.59 0.725 0.36 0.31 -
P/RPS 1.46 1.96 1.52 1.87 2.27 0.59 0.96 32.14%
P/EPS 25.25 27.78 14.70 24.07 39.16 13.40 24.02 3.37%
EY 3.96 3.60 6.80 4.15 2.55 7.46 4.16 -3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.38 1.75 2.11 2.69 1.38 1.19 27.75%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 21/11/22 25/08/22 26/05/22 21/02/22 18/11/21 26/08/21 -
Price 0.65 0.595 0.725 0.50 0.555 0.505 0.43 -
P/RPS 1.89 1.69 2.25 1.58 1.74 0.82 1.33 26.31%
P/EPS 32.83 23.95 21.75 20.40 29.98 18.79 33.32 -0.98%
EY 3.05 4.18 4.60 4.90 3.34 5.32 3.00 1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.05 2.59 1.79 2.06 1.94 1.65 22.53%

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