[YBS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 167.58%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 38,123 19,832 63,170 46,159 29,716 14,619 67,767 -31.82%
PBT 2,228 1,032 3,050 1,343 705 821 1,029 67.28%
Tax -487 -197 -798 -335 -313 -127 -587 -11.69%
NP 1,741 835 2,252 1,008 392 694 442 149.20%
-
NP to SH 1,666 792 2,110 883 330 687 607 95.91%
-
Tax Rate 21.86% 19.09% 26.16% 24.94% 44.40% 15.47% 57.05% -
Total Cost 36,382 18,997 60,918 45,151 29,324 13,925 67,325 -33.63%
-
Net Worth 32,237 63,824 61,087 60,065 59,925 59,891 57,556 -32.02%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 32,237 63,824 61,087 60,065 59,925 59,891 57,556 -32.02%
NOSH 246,896 246,434 245,095 245,095 241,994 241,994 241,994 1.34%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.57% 4.21% 3.56% 2.18% 1.32% 4.75% 0.65% -
ROE 5.17% 1.24% 3.45% 1.47% 0.55% 1.15% 1.05% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.75 8.08 25.85 19.21 12.40 6.10 28.26 5.78%
EPS 0.68 0.32 0.88 0.37 0.14 0.29 0.25 94.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.25 0.25 0.25 0.25 0.24 5.47%
Adjusted Per Share Value based on latest NOSH - 245,095
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.28 7.43 23.65 17.28 11.13 5.47 25.38 -31.82%
EPS 0.62 0.30 0.79 0.33 0.12 0.26 0.23 93.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.239 0.2287 0.2249 0.2244 0.2243 0.2155 -32.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.36 0.31 0.36 0.185 0.16 0.115 0.09 -
P/RPS 1.17 3.84 1.39 0.96 1.29 1.88 0.32 137.14%
P/EPS 26.79 96.08 41.69 50.34 116.22 40.10 35.56 -17.19%
EY 3.73 1.04 2.40 1.99 0.86 2.49 2.81 20.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.19 1.44 0.74 0.64 0.46 0.38 136.07%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 26/08/21 27/05/21 25/02/21 19/11/20 13/08/20 25/06/20 -
Price 0.505 0.43 0.34 0.41 0.175 0.155 0.12 -
P/RPS 1.64 5.32 1.32 2.13 1.41 2.54 0.42 147.76%
P/EPS 37.58 133.28 39.37 111.56 127.12 54.05 47.41 -14.33%
EY 2.66 0.75 2.54 0.90 0.79 1.85 2.11 16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.65 1.36 1.64 0.70 0.62 0.50 146.71%

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