[YBS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 41.24%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 19,132 11,533 5,390 32,628 25,100 16,716 8,444 72.42%
PBT 1,138 289 59 5,756 4,589 3,366 1,839 -27.36%
Tax -175 -90 -15 -516 -879 -666 -291 -28.73%
NP 963 199 44 5,240 3,710 2,700 1,548 -27.10%
-
NP to SH 963 199 44 5,240 3,710 2,700 1,548 -27.10%
-
Tax Rate 15.38% 31.14% 25.42% 8.96% 19.15% 19.79% 15.82% -
Total Cost 18,169 11,334 5,346 27,388 21,390 14,016 6,896 90.64%
-
Net Worth 41,541 39,799 48,400 41,171 41,222 39,374 41,531 0.01%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 94 - - 2,807 1,873 1,874 - -
Div Payout % 9.80% - - 53.57% 50.51% 69.44% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 41,541 39,799 48,400 41,171 41,222 39,374 41,531 0.01%
NOSH 188,823 180,909 220,000 187,142 187,373 187,499 188,780 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.03% 1.73% 0.82% 16.06% 14.78% 16.15% 18.33% -
ROE 2.32% 0.50% 0.09% 12.73% 9.00% 6.86% 3.73% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.13 6.38 2.45 17.43 13.40 8.92 4.47 72.44%
EPS 0.51 0.11 0.02 2.80 1.98 1.44 0.82 -27.11%
DPS 0.05 0.00 0.00 1.50 1.00 1.00 0.00 -
NAPS 0.22 0.22 0.22 0.22 0.22 0.21 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 186,585
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.16 4.32 2.02 12.22 9.40 6.26 3.16 72.42%
EPS 0.36 0.07 0.02 1.96 1.39 1.01 0.58 -27.21%
DPS 0.04 0.00 0.00 1.05 0.70 0.70 0.00 -
NAPS 0.1556 0.149 0.1812 0.1542 0.1544 0.1474 0.1555 0.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.15 0.14 0.11 0.16 0.21 0.20 -
P/RPS 1.38 2.35 5.71 0.63 1.19 2.36 4.47 -54.28%
P/EPS 27.45 136.36 700.00 3.93 8.08 14.58 24.39 8.19%
EY 3.64 0.73 0.14 25.45 12.38 6.86 4.10 -7.62%
DY 0.36 0.00 0.00 13.64 6.25 4.76 0.00 -
P/NAPS 0.64 0.68 0.64 0.50 0.73 1.00 0.91 -20.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 20/08/09 21/05/09 24/02/09 27/11/08 14/08/08 27/05/08 -
Price 0.17 0.14 0.17 0.12 0.17 0.22 0.23 -
P/RPS 1.68 2.20 6.94 0.69 1.27 2.47 5.14 -52.51%
P/EPS 33.33 127.27 850.00 4.29 8.59 15.28 28.05 12.17%
EY 3.00 0.79 0.12 23.33 11.65 6.55 3.57 -10.94%
DY 0.29 0.00 0.00 12.50 5.88 4.55 0.00 -
P/NAPS 0.77 0.64 0.77 0.55 0.77 1.05 1.05 -18.66%

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