[YBS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 89.38%
YoY- 348.25%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 30,306 14,505 55,476 37,264 22,870 9,099 24,913 13.99%
PBT 1,735 205 9,537 4,496 2,331 559 889 56.36%
Tax -297 -142 -2,045 -1,161 -647 -206 -412 -19.65%
NP 1,438 63 7,492 3,335 1,684 353 477 109.10%
-
NP to SH 1,386 23 7,578 3,335 1,761 371 504 96.64%
-
Tax Rate 17.12% 69.27% 21.44% 25.82% 27.76% 36.85% 46.34% -
Total Cost 28,868 14,442 47,984 33,929 21,186 8,746 24,436 11.78%
-
Net Worth 58,078 58,078 58,078 53,238 53,238 50,818 39,199 30.05%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 725 725 - - - -
Div Payout % - - 9.58% 21.77% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 58,078 58,078 58,078 53,238 53,238 50,818 39,199 30.05%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 186,666 18.95%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.74% 0.43% 13.50% 8.95% 7.36% 3.88% 1.91% -
ROE 2.39% 0.04% 13.05% 6.26% 3.31% 0.73% 1.29% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.52 5.99 22.92 15.40 9.45 3.76 13.35 -4.20%
EPS 0.58 0.01 3.23 1.47 0.77 0.17 0.27 66.71%
DPS 0.00 0.00 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.22 0.22 0.21 0.21 9.33%
Adjusted Per Share Value based on latest NOSH - 241,994
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.53 5.52 21.10 14.17 8.70 3.46 9.48 13.98%
EPS 0.53 0.01 2.88 1.27 0.67 0.14 0.19 98.53%
DPS 0.00 0.00 0.28 0.28 0.00 0.00 0.00 -
NAPS 0.2209 0.2209 0.2209 0.2025 0.2025 0.1933 0.1491 30.05%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.275 0.265 0.22 0.175 0.18 0.18 0.20 -
P/RPS 2.20 4.42 0.96 1.14 1.90 4.79 1.50 29.17%
P/EPS 48.01 2,788.20 7.03 12.70 24.74 117.41 74.07 -25.16%
EY 2.08 0.04 14.23 7.88 4.04 0.85 1.35 33.50%
DY 0.00 0.00 1.36 1.71 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 0.92 0.80 0.82 0.86 0.95 13.62%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 29/05/14 27/02/14 14/11/13 23/08/13 31/05/13 26/02/13 -
Price 0.265 0.32 0.28 0.215 0.17 0.19 0.19 -
P/RPS 2.12 5.34 1.22 1.40 1.80 5.05 1.42 30.72%
P/EPS 46.27 3,366.89 8.94 15.60 23.36 123.93 70.37 -24.44%
EY 2.16 0.03 11.18 6.41 4.28 0.81 1.42 32.36%
DY 0.00 0.00 1.07 1.40 0.00 0.00 0.00 -
P/NAPS 1.10 1.33 1.17 0.98 0.77 0.90 0.90 14.35%

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