[YBS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 109.34%
YoY- 71.37%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 6,902 27,759 20,877 13,659 6,917 20,680 14,983 -40.38%
PBT 1,949 9,113 6,974 4,585 2,142 5,476 4,071 -38.82%
Tax 11 -1,946 -1,526 -1,089 -472 -827 -620 -
NP 1,960 7,167 5,448 3,496 1,670 4,649 3,451 -31.44%
-
NP to SH 1,960 7,167 5,448 3,496 1,670 4,649 3,451 -31.44%
-
Tax Rate -0.56% 21.35% 21.88% 23.75% 22.04% 15.10% 15.23% -
Total Cost 4,942 20,592 15,429 10,163 5,247 16,031 11,532 -43.18%
-
Net Worth 0 31,521 29,448 27,262 25,692 23,355 23,152 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,318 1,636 - - 3,114 1,543 -
Div Payout % - 46.30% 30.03% - - 66.98% 44.73% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 0 31,521 29,448 27,262 25,692 23,355 23,152 -
NOSH 183,736 165,902 163,603 160,366 160,576 155,704 154,349 12.33%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 28.40% 25.82% 26.10% 25.59% 24.14% 22.48% 23.03% -
ROE 0.00% 22.74% 18.50% 12.82% 6.50% 19.91% 14.91% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.76 16.73 12.76 8.52 4.31 13.28 9.71 -46.90%
EPS 1.07 4.32 3.33 2.18 1.04 2.98 2.23 -38.73%
DPS 0.00 2.00 1.00 0.00 0.00 2.00 1.00 -
NAPS 0.00 0.19 0.18 0.17 0.16 0.15 0.15 -
Adjusted Per Share Value based on latest NOSH - 160,175
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.58 10.39 7.82 5.11 2.59 7.74 5.61 -40.44%
EPS 0.73 2.68 2.04 1.31 0.63 1.74 1.29 -31.60%
DPS 0.00 1.24 0.61 0.00 0.00 1.17 0.58 -
NAPS 0.00 0.118 0.1103 0.1021 0.0962 0.0875 0.0867 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.32 0.30 0.28 0.28 0.31 0.30 0.31 -
P/RPS 8.52 1.79 2.19 3.29 7.20 2.26 3.19 92.61%
P/EPS 30.00 6.94 8.41 12.84 29.81 10.05 13.87 67.32%
EY 3.33 14.40 11.89 7.79 3.35 9.95 7.21 -40.27%
DY 0.00 6.67 3.57 0.00 0.00 6.67 3.23 -
P/NAPS 0.00 1.58 1.56 1.65 1.94 2.00 2.07 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 13/02/07 20/11/06 22/08/06 19/05/06 20/02/06 11/11/05 -
Price 0.32 0.32 0.31 0.28 0.28 0.29 0.29 -
P/RPS 8.52 1.91 2.43 3.29 6.50 2.18 2.99 101.12%
P/EPS 30.00 7.41 9.31 12.84 26.92 9.71 12.97 74.98%
EY 3.33 13.50 10.74 7.79 3.71 10.30 7.71 -42.89%
DY 0.00 6.25 3.23 0.00 0.00 6.90 3.45 -
P/NAPS 0.00 1.68 1.72 1.65 1.75 1.93 1.93 -

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