[YBS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 34.71%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 20,877 13,659 6,917 20,680 14,983 9,816 4,223 189.91%
PBT 6,974 4,585 2,142 5,476 4,071 2,396 879 297.29%
Tax -1,526 -1,089 -472 -827 -620 -356 -174 324.71%
NP 5,448 3,496 1,670 4,649 3,451 2,040 705 290.38%
-
NP to SH 5,448 3,496 1,670 4,649 3,451 2,040 705 290.38%
-
Tax Rate 21.88% 23.75% 22.04% 15.10% 15.23% 14.86% 19.80% -
Total Cost 15,429 10,163 5,247 16,031 11,532 7,776 3,518 167.69%
-
Net Worth 29,448 27,262 25,692 23,355 23,152 22,600 22,500 19.63%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,636 - - 3,114 1,543 - - -
Div Payout % 30.03% - - 66.98% 44.73% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 29,448 27,262 25,692 23,355 23,152 22,600 22,500 19.63%
NOSH 163,603 160,366 160,576 155,704 154,349 150,666 150,000 5.95%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 26.10% 25.59% 24.14% 22.48% 23.03% 20.78% 16.69% -
ROE 18.50% 12.82% 6.50% 19.91% 14.91% 9.03% 3.13% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.76 8.52 4.31 13.28 9.71 6.52 2.82 173.31%
EPS 3.33 2.18 1.04 2.98 2.23 1.35 0.47 268.45%
DPS 1.00 0.00 0.00 2.00 1.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.15 0.15 0.15 0.15 12.91%
Adjusted Per Share Value based on latest NOSH - 159,733
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.94 5.20 2.63 7.87 5.70 3.73 1.61 189.45%
EPS 2.07 1.33 0.64 1.77 1.31 0.78 0.27 288.32%
DPS 0.62 0.00 0.00 1.18 0.59 0.00 0.00 -
NAPS 0.112 0.1037 0.0977 0.0888 0.0881 0.086 0.0856 19.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.28 0.28 0.31 0.30 0.31 0.28 0.30 -
P/RPS 2.19 3.29 7.20 2.26 3.19 4.30 10.66 -65.14%
P/EPS 8.41 12.84 29.81 10.05 13.87 20.68 63.83 -74.07%
EY 11.89 7.79 3.35 9.95 7.21 4.84 1.57 285.17%
DY 3.57 0.00 0.00 6.67 3.23 0.00 0.00 -
P/NAPS 1.56 1.65 1.94 2.00 2.07 1.87 2.00 -15.25%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 22/08/06 19/05/06 20/02/06 11/11/05 05/08/05 16/05/05 -
Price 0.31 0.28 0.28 0.29 0.29 0.24 0.28 -
P/RPS 2.43 3.29 6.50 2.18 2.99 3.68 9.95 -60.89%
P/EPS 9.31 12.84 26.92 9.71 12.97 17.73 59.57 -70.95%
EY 10.74 7.79 3.71 10.30 7.71 5.64 1.68 244.06%
DY 3.23 0.00 0.00 6.90 3.45 0.00 0.00 -
P/NAPS 1.72 1.65 1.75 1.93 1.93 1.60 1.87 -5.41%

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