[YBS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -32.26%
YoY- -85.69%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,264 22,870 9,099 24,913 17,834 11,501 5,457 259.51%
PBT 4,496 2,331 559 889 903 469 243 598.30%
Tax -1,161 -647 -206 -412 -167 -94 -131 327.69%
NP 3,335 1,684 353 477 736 375 112 858.71%
-
NP to SH 3,335 1,761 371 504 744 375 112 858.71%
-
Tax Rate 25.82% 27.76% 36.85% 46.34% 18.49% 20.04% 53.91% -
Total Cost 33,929 21,186 8,746 24,436 17,098 11,126 5,345 242.44%
-
Net Worth 53,238 53,238 50,818 39,199 39,059 39,374 39,199 22.61%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 725 - - - - 3,749 - -
Div Payout % 21.77% - - - - 1,000.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 53,238 53,238 50,818 39,199 39,059 39,374 39,199 22.61%
NOSH 241,994 241,994 241,994 186,666 185,999 187,499 186,666 18.87%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.95% 7.36% 3.88% 1.91% 4.13% 3.26% 2.05% -
ROE 6.26% 3.31% 0.73% 1.29% 1.90% 0.95% 0.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.40 9.45 3.76 13.35 9.59 6.13 2.92 202.68%
EPS 1.47 0.77 0.17 0.27 0.40 0.20 0.06 741.91%
DPS 0.30 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.22 0.22 0.21 0.21 0.21 0.21 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 184,615
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.17 8.70 3.46 9.48 6.78 4.37 2.08 258.94%
EPS 1.27 0.67 0.14 0.19 0.28 0.14 0.04 900.57%
DPS 0.28 0.00 0.00 0.00 0.00 1.43 0.00 -
NAPS 0.2025 0.2025 0.1933 0.1491 0.1486 0.1498 0.1491 22.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.175 0.18 0.18 0.20 0.20 0.23 0.28 -
P/RPS 1.14 1.90 4.79 1.50 2.09 3.75 9.58 -75.77%
P/EPS 12.70 24.74 117.41 74.07 50.00 115.00 466.67 -90.93%
EY 7.88 4.04 0.85 1.35 2.00 0.87 0.21 1018.35%
DY 1.71 0.00 0.00 0.00 0.00 8.70 0.00 -
P/NAPS 0.80 0.82 0.86 0.95 0.95 1.10 1.33 -28.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 23/08/13 31/05/13 26/02/13 27/11/12 09/08/12 24/05/12 -
Price 0.215 0.17 0.19 0.19 0.20 0.22 0.24 -
P/RPS 1.40 1.80 5.05 1.42 2.09 3.59 8.21 -69.21%
P/EPS 15.60 23.36 123.93 70.37 50.00 110.00 400.00 -88.47%
EY 6.41 4.28 0.81 1.42 2.00 0.91 0.25 767.80%
DY 1.40 0.00 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.98 0.77 0.90 0.90 0.95 1.05 1.14 -9.58%

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