[YBS] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 13.18%
YoY- 110.09%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 63,170 46,159 29,716 14,619 67,767 53,198 36,926 42.99%
PBT 3,050 1,343 705 821 1,029 1,645 1,752 44.66%
Tax -798 -335 -313 -127 -587 -871 -704 8.70%
NP 2,252 1,008 392 694 442 774 1,048 66.44%
-
NP to SH 2,110 883 330 687 607 883 1,240 42.48%
-
Tax Rate 26.16% 24.94% 44.40% 15.47% 57.05% 52.95% 40.18% -
Total Cost 60,918 45,151 29,324 13,925 67,325 52,424 35,878 42.27%
-
Net Worth 61,087 60,065 59,925 59,891 57,556 57,572 59,971 1.23%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 61,087 60,065 59,925 59,891 57,556 57,572 59,971 1.23%
NOSH 245,095 245,095 241,994 241,994 241,994 241,994 241,994 0.85%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.56% 2.18% 1.32% 4.75% 0.65% 1.45% 2.84% -
ROE 3.45% 1.47% 0.55% 1.15% 1.05% 1.53% 2.07% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 25.85 19.21 12.40 6.10 28.26 22.18 15.39 41.25%
EPS 0.88 0.37 0.14 0.29 0.25 0.37 0.52 41.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.25 0.25 0.24 0.24 0.25 0.00%
Adjusted Per Share Value based on latest NOSH - 241,994
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 24.03 17.56 11.30 5.56 25.78 20.24 14.05 42.96%
EPS 0.80 0.34 0.13 0.26 0.23 0.34 0.47 42.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2324 0.2285 0.2279 0.2278 0.2189 0.219 0.2281 1.25%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.36 0.185 0.16 0.115 0.09 0.12 0.115 -
P/RPS 1.39 0.96 1.29 1.88 0.32 0.54 0.75 50.82%
P/EPS 41.69 50.34 116.22 40.10 35.56 32.60 22.25 51.92%
EY 2.40 1.99 0.86 2.49 2.81 3.07 4.49 -34.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.74 0.64 0.46 0.38 0.50 0.46 113.84%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 19/11/20 13/08/20 25/06/20 20/02/20 28/11/19 -
Price 0.34 0.41 0.175 0.155 0.12 0.145 0.13 -
P/RPS 1.32 2.13 1.41 2.54 0.42 0.65 0.84 35.12%
P/EPS 39.37 111.56 127.12 54.05 47.41 39.39 25.15 34.78%
EY 2.54 0.90 0.79 1.85 2.11 2.54 3.98 -25.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.64 0.70 0.62 0.50 0.60 0.52 89.71%

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