[YBS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 127.23%
YoY- 1403.57%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 43,857 30,306 14,505 55,476 37,264 22,870 9,099 185.06%
PBT 1,064 1,735 205 9,537 4,496 2,331 559 53.52%
Tax -330 -297 -142 -2,045 -1,161 -647 -206 36.86%
NP 734 1,438 63 7,492 3,335 1,684 353 62.83%
-
NP to SH 709 1,386 23 7,578 3,335 1,761 371 53.93%
-
Tax Rate 31.02% 17.12% 69.27% 21.44% 25.82% 27.76% 36.85% -
Total Cost 43,123 28,868 14,442 47,984 33,929 21,186 8,746 189.40%
-
Net Worth 58,078 58,078 58,078 58,078 53,238 53,238 50,818 9.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 725 725 - - -
Div Payout % - - - 9.58% 21.77% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 58,078 58,078 58,078 58,078 53,238 53,238 50,818 9.30%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.67% 4.74% 0.43% 13.50% 8.95% 7.36% 3.88% -
ROE 1.22% 2.39% 0.04% 13.05% 6.26% 3.31% 0.73% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.12 12.52 5.99 22.92 15.40 9.45 3.76 185.03%
EPS 0.29 0.58 0.01 3.23 1.47 0.77 0.17 42.72%
DPS 0.00 0.00 0.00 0.30 0.30 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.24 0.22 0.22 0.21 9.30%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.68 11.53 5.52 21.10 14.17 8.70 3.46 185.10%
EPS 0.27 0.53 0.01 2.88 1.27 0.67 0.14 54.87%
DPS 0.00 0.00 0.00 0.28 0.28 0.00 0.00 -
NAPS 0.2209 0.2209 0.2209 0.2209 0.2025 0.2025 0.1933 9.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.25 0.275 0.265 0.22 0.175 0.18 0.18 -
P/RPS 1.38 2.20 4.42 0.96 1.14 1.90 4.79 -56.34%
P/EPS 85.33 48.01 2,788.20 7.03 12.70 24.74 117.41 -19.14%
EY 1.17 2.08 0.04 14.23 7.88 4.04 0.85 23.71%
DY 0.00 0.00 0.00 1.36 1.71 0.00 0.00 -
P/NAPS 1.04 1.15 1.10 0.92 0.80 0.82 0.86 13.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 29/05/14 27/02/14 14/11/13 23/08/13 31/05/13 -
Price 0.215 0.265 0.32 0.28 0.215 0.17 0.19 -
P/RPS 1.19 2.12 5.34 1.22 1.40 1.80 5.05 -61.81%
P/EPS 73.38 46.27 3,366.89 8.94 15.60 23.36 123.93 -29.46%
EY 1.36 2.16 0.03 11.18 6.41 4.28 0.81 41.22%
DY 0.00 0.00 0.00 1.07 1.40 0.00 0.00 -
P/NAPS 0.90 1.10 1.33 1.17 0.98 0.77 0.90 0.00%

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