[YBS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 9.34%
YoY- -33.56%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 17,834 11,501 5,457 33,735 26,871 19,395 9,519 51.80%
PBT 903 469 243 4,085 3,880 3,711 1,937 -39.79%
Tax -167 -94 -131 -563 -659 -641 -329 -36.28%
NP 736 375 112 3,522 3,221 3,070 1,608 -40.52%
-
NP to SH 744 375 112 3,522 3,221 3,070 1,608 -40.09%
-
Tax Rate 18.49% 20.04% 53.91% 13.78% 16.98% 17.27% 16.99% -
Total Cost 17,098 11,126 5,345 30,213 23,650 16,325 7,911 66.92%
-
Net Worth 39,059 39,374 39,199 43,088 43,071 44,926 43,004 -6.19%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 3,749 - 5,620 1,872 1,871 - -
Div Payout % - 1,000.00% - 159.57% 58.14% 60.98% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 39,059 39,374 39,199 43,088 43,071 44,926 43,004 -6.19%
NOSH 185,999 187,499 186,666 187,340 187,267 187,195 186,976 -0.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.13% 3.26% 2.05% 10.44% 11.99% 15.83% 16.89% -
ROE 1.90% 0.95% 0.29% 8.17% 7.48% 6.83% 3.74% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.59 6.13 2.92 18.01 14.35 10.36 5.09 52.36%
EPS 0.40 0.20 0.06 1.88 1.72 1.64 0.86 -39.88%
DPS 0.00 2.00 0.00 3.00 1.00 1.00 0.00 -
NAPS 0.21 0.21 0.21 0.23 0.23 0.24 0.23 -5.86%
Adjusted Per Share Value based on latest NOSH - 188,125
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.68 4.31 2.04 12.63 10.06 7.26 3.56 51.95%
EPS 0.28 0.14 0.04 1.32 1.21 1.15 0.60 -39.75%
DPS 0.00 1.40 0.00 2.10 0.70 0.70 0.00 -
NAPS 0.1463 0.1474 0.1468 0.1613 0.1613 0.1682 0.161 -6.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.20 0.23 0.28 0.22 0.21 0.25 0.23 -
P/RPS 2.09 3.75 9.58 1.22 1.46 2.41 4.52 -40.11%
P/EPS 50.00 115.00 466.67 11.70 12.21 15.24 26.74 51.60%
EY 2.00 0.87 0.21 8.55 8.19 6.56 3.74 -34.04%
DY 0.00 8.70 0.00 13.64 4.76 4.00 0.00 -
P/NAPS 0.95 1.10 1.33 0.96 0.91 1.04 1.00 -3.35%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 09/08/12 24/05/12 28/02/12 24/11/11 18/08/11 26/05/11 -
Price 0.20 0.22 0.24 0.27 0.22 0.21 0.25 -
P/RPS 2.09 3.59 8.21 1.50 1.53 2.03 4.91 -43.32%
P/EPS 50.00 110.00 400.00 14.36 12.79 12.80 29.07 43.41%
EY 2.00 0.91 0.25 6.96 7.82 7.81 3.44 -30.27%
DY 0.00 9.09 0.00 11.11 4.55 4.76 0.00 -
P/NAPS 0.95 1.05 1.14 1.17 0.96 0.88 1.09 -8.73%

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