[YBS] QoQ Cumulative Quarter Result on 31-Dec-2016

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016
Profit Trend
QoQ- 78.28%
YoY- 142.08%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 40,523 19,391 89,949 69,738 51,939 34,317 17,943 72.05%
PBT 1,615 580 2,859 3,193 1,893 626 -369 -
Tax -632 -254 -854 -1,036 -646 -270 -33 614.53%
NP 983 326 2,005 2,157 1,247 356 -402 -
-
NP to SH 1,130 412 2,158 2,241 1,257 383 -413 -
-
Tax Rate 39.13% 43.79% 29.87% 32.45% 34.13% 43.13% - -
Total Cost 39,540 19,065 87,944 67,581 50,692 33,961 18,345 66.77%
-
Net Worth 58,078 55,658 55,658 55,658 55,658 52,662 53,447 5.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 604 604 604 - - -
Div Payout % - - 28.03% 27.00% 48.13% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 58,078 55,658 55,658 55,658 55,658 52,662 53,447 5.69%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.43% 1.68% 2.23% 3.09% 2.40% 1.04% -2.24% -
ROE 1.95% 0.74% 3.88% 4.03% 2.26% 0.73% -0.77% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.75 8.01 37.17 28.82 21.46 14.34 7.39 72.46%
EPS 0.47 0.17 0.89 0.93 0.52 0.16 -0.17 -
DPS 0.00 0.00 0.25 0.25 0.25 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.23 0.23 0.22 0.22 5.96%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.41 7.38 34.22 26.53 19.76 13.05 6.83 71.93%
EPS 0.43 0.16 0.82 0.85 0.48 0.15 -0.16 -
DPS 0.00 0.00 0.23 0.23 0.23 0.00 0.00 -
NAPS 0.2209 0.2117 0.2117 0.2117 0.2117 0.2003 0.2033 5.68%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.185 0.18 0.185 0.13 0.13 0.135 0.145 -
P/RPS 1.10 2.25 0.50 0.45 0.61 0.00 0.00 -
P/EPS 39.62 105.73 20.75 14.04 25.03 0.00 0.00 -
EY 2.52 0.95 4.82 7.12 4.00 0.00 0.00 -
DY 0.00 0.00 1.35 1.92 1.92 0.00 0.00 -
P/NAPS 0.77 0.78 0.80 0.57 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 25/08/16 26/05/16 -
Price 0.205 0.20 0.17 0.15 0.135 0.14 0.15 -
P/RPS 1.22 2.50 0.46 0.52 0.63 0.00 0.00 -
P/EPS 43.90 117.47 19.06 16.20 25.99 0.00 0.00 -
EY 2.28 0.85 5.25 6.17 3.85 0.00 0.00 -
DY 0.00 0.00 1.47 1.67 1.85 0.00 0.00 -
P/NAPS 0.85 0.87 0.74 0.65 0.59 0.00 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