[YBS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 122.85%
YoY- -59.05%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 26,859 18,691 9,234 29,264 19,132 11,533 5,390 191.45%
PBT 3,689 2,757 1,470 2,453 1,138 289 59 1471.37%
Tax -489 -367 -275 -307 -175 -90 -15 918.33%
NP 3,200 2,390 1,195 2,146 963 199 44 1637.79%
-
NP to SH 3,200 2,390 1,195 2,146 963 199 44 1637.79%
-
Tax Rate 13.26% 13.31% 18.71% 12.52% 15.38% 31.14% 25.42% -
Total Cost 23,659 16,301 8,039 27,118 18,169 11,334 5,346 169.30%
-
Net Worth 43,040 44,812 42,945 41,053 41,541 39,799 48,400 -7.51%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,742 1,867 - 933 94 - - -
Div Payout % 116.96% 78.12% - 43.48% 9.80% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,040 44,812 42,945 41,053 41,541 39,799 48,400 -7.51%
NOSH 187,134 186,718 186,718 186,608 188,823 180,909 220,000 -10.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.91% 12.79% 12.94% 7.33% 5.03% 1.73% 0.82% -
ROE 7.43% 5.33% 2.78% 5.23% 2.32% 0.50% 0.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.35 10.01 4.95 15.68 10.13 6.38 2.45 224.58%
EPS 1.71 1.28 0.64 1.15 0.51 0.11 0.02 1835.54%
DPS 2.00 1.00 0.00 0.50 0.05 0.00 0.00 -
NAPS 0.23 0.24 0.23 0.22 0.22 0.22 0.22 3.00%
Adjusted Per Share Value based on latest NOSH - 187,777
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.22 7.11 3.51 11.13 7.28 4.39 2.05 191.54%
EPS 1.22 0.91 0.45 0.82 0.37 0.08 0.02 1445.73%
DPS 1.42 0.71 0.00 0.35 0.04 0.00 0.00 -
NAPS 0.1637 0.1705 0.1634 0.1562 0.158 0.1514 0.1841 -7.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.20 0.24 0.16 0.18 0.14 0.15 0.14 -
P/RPS 1.39 2.40 3.24 1.15 1.38 2.35 5.71 -60.97%
P/EPS 11.70 18.75 25.00 15.65 27.45 136.36 700.00 -93.44%
EY 8.55 5.33 4.00 6.39 3.64 0.73 0.14 1446.93%
DY 10.00 4.17 0.00 2.78 0.36 0.00 0.00 -
P/NAPS 0.87 1.00 0.70 0.82 0.64 0.68 0.64 22.69%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 19/08/10 25/05/10 25/02/10 17/11/09 20/08/09 21/05/09 -
Price 0.25 0.23 0.14 0.16 0.17 0.14 0.17 -
P/RPS 1.74 2.30 2.83 1.02 1.68 2.20 6.94 -60.20%
P/EPS 14.62 17.97 21.88 13.91 33.33 127.27 850.00 -93.32%
EY 6.84 5.57 4.57 7.19 3.00 0.79 0.12 1377.45%
DY 8.00 4.35 0.00 3.13 0.29 0.00 0.00 -
P/NAPS 1.09 0.96 0.61 0.73 0.77 0.64 0.77 26.04%

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