[YBS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.55%
YoY- 54.16%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 20,642 13,866 6,902 27,759 20,877 13,659 6,917 107.14%
PBT 4,166 3,362 1,949 9,113 6,974 4,585 2,142 55.74%
Tax 29 -9 11 -1,946 -1,526 -1,089 -472 -
NP 4,195 3,353 1,960 7,167 5,448 3,496 1,670 84.68%
-
NP to SH 4,195 3,353 1,960 7,167 5,448 3,496 1,670 84.68%
-
Tax Rate -0.70% 0.27% -0.56% 21.35% 21.88% 23.75% 22.04% -
Total Cost 16,447 10,513 4,942 20,592 15,429 10,163 5,247 114.03%
-
Net Worth 0 0 0 31,521 29,448 27,262 25,692 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,835 1,842 - 3,318 1,636 - - -
Div Payout % 43.74% 54.96% - 46.30% 30.03% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 0 0 31,521 29,448 27,262 25,692 -
NOSH 183,507 184,267 183,736 165,902 163,603 160,366 160,576 9.29%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.32% 24.18% 28.40% 25.82% 26.10% 25.59% 24.14% -
ROE 0.00% 0.00% 0.00% 22.74% 18.50% 12.82% 6.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.25 7.52 3.76 16.73 12.76 8.52 4.31 89.46%
EPS 2.28 1.83 1.07 4.32 3.33 2.18 1.04 68.67%
DPS 1.00 1.00 0.00 2.00 1.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.19 0.18 0.17 0.16 -
Adjusted Per Share Value based on latest NOSH - 173,636
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.73 5.19 2.58 10.39 7.82 5.11 2.59 107.15%
EPS 1.57 1.26 0.73 2.68 2.04 1.31 0.63 83.70%
DPS 0.69 0.69 0.00 1.24 0.61 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.118 0.1103 0.1021 0.0962 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.27 0.32 0.32 0.30 0.28 0.28 0.31 -
P/RPS 2.40 4.25 8.52 1.79 2.19 3.29 7.20 -51.89%
P/EPS 11.81 17.59 30.00 6.94 8.41 12.84 29.81 -46.02%
EY 8.47 5.69 3.33 14.40 11.89 7.79 3.35 85.48%
DY 3.70 3.13 0.00 6.67 3.57 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.58 1.56 1.65 1.94 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 16/08/07 24/05/07 13/02/07 20/11/06 22/08/06 19/05/06 -
Price 0.23 0.28 0.32 0.32 0.31 0.28 0.28 -
P/RPS 2.04 3.72 8.52 1.91 2.43 3.29 6.50 -53.78%
P/EPS 10.06 15.39 30.00 7.41 9.31 12.84 26.92 -48.08%
EY 9.94 6.50 3.33 13.50 10.74 7.79 3.71 92.78%
DY 4.35 3.57 0.00 6.25 3.23 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.68 1.72 1.65 1.75 -

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