[YBS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 234.82%
YoY- -87.79%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 9,099 24,913 17,834 11,501 5,457 33,735 26,871 -51.38%
PBT 559 889 903 469 243 4,085 3,880 -72.48%
Tax -206 -412 -167 -94 -131 -563 -659 -53.90%
NP 353 477 736 375 112 3,522 3,221 -77.06%
-
NP to SH 371 504 744 375 112 3,522 3,221 -76.29%
-
Tax Rate 36.85% 46.34% 18.49% 20.04% 53.91% 13.78% 16.98% -
Total Cost 8,746 24,436 17,098 11,126 5,345 30,213 23,650 -48.44%
-
Net Worth 50,818 39,199 39,059 39,374 39,199 43,088 43,071 11.64%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 3,749 - 5,620 1,872 -
Div Payout % - - - 1,000.00% - 159.57% 58.14% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 50,818 39,199 39,059 39,374 39,199 43,088 43,071 11.64%
NOSH 241,994 186,666 185,999 187,499 186,666 187,340 187,267 18.62%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.88% 1.91% 4.13% 3.26% 2.05% 10.44% 11.99% -
ROE 0.73% 1.29% 1.90% 0.95% 0.29% 8.17% 7.48% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.76 13.35 9.59 6.13 2.92 18.01 14.35 -59.01%
EPS 0.17 0.27 0.40 0.20 0.06 1.88 1.72 -78.59%
DPS 0.00 0.00 0.00 2.00 0.00 3.00 1.00 -
NAPS 0.21 0.21 0.21 0.21 0.21 0.23 0.23 -5.87%
Adjusted Per Share Value based on latest NOSH - 187,857
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.46 9.48 6.78 4.37 2.08 12.83 10.22 -51.39%
EPS 0.14 0.19 0.28 0.14 0.04 1.34 1.23 -76.48%
DPS 0.00 0.00 0.00 1.43 0.00 2.14 0.71 -
NAPS 0.1933 0.1491 0.1486 0.1498 0.1491 0.1639 0.1638 11.66%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.18 0.20 0.20 0.23 0.28 0.22 0.21 -
P/RPS 4.79 1.50 2.09 3.75 9.58 1.22 1.46 120.63%
P/EPS 117.41 74.07 50.00 115.00 466.67 11.70 12.21 351.57%
EY 0.85 1.35 2.00 0.87 0.21 8.55 8.19 -77.88%
DY 0.00 0.00 0.00 8.70 0.00 13.64 4.76 -
P/NAPS 0.86 0.95 0.95 1.10 1.33 0.96 0.91 -3.69%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 26/02/13 27/11/12 09/08/12 24/05/12 28/02/12 24/11/11 -
Price 0.19 0.19 0.20 0.22 0.24 0.27 0.22 -
P/RPS 5.05 1.42 2.09 3.59 8.21 1.50 1.53 121.52%
P/EPS 123.93 70.37 50.00 110.00 400.00 14.36 12.79 353.87%
EY 0.81 1.42 2.00 0.91 0.25 6.96 7.82 -77.91%
DY 0.00 0.00 0.00 9.09 0.00 11.11 4.55 -
P/NAPS 0.90 0.90 0.95 1.05 1.14 1.17 0.96 -4.20%

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