[YBS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -85.34%
YoY- -39.9%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 20,680 14,983 9,816 4,223 20,181 15,538 10,159 60.41%
PBT 5,476 4,071 2,396 879 5,345 4,581 2,858 54.08%
Tax -827 -620 -356 -174 -535 -814 -394 63.71%
NP 4,649 3,451 2,040 705 4,810 3,767 2,464 52.51%
-
NP to SH 4,649 3,451 2,040 705 4,810 3,767 2,464 52.51%
-
Tax Rate 15.10% 15.23% 14.86% 19.80% 10.01% 17.77% 13.79% -
Total Cost 16,031 11,532 7,776 3,518 15,371 11,771 7,695 62.89%
-
Net Worth 23,355 23,152 22,600 22,500 20,530 21,986 20,533 8.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,114 1,543 - - 1,466 - - -
Div Payout % 66.98% 44.73% - - 30.49% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 23,355 23,152 22,600 22,500 20,530 21,986 20,533 8.93%
NOSH 155,704 154,349 150,666 150,000 146,646 146,575 146,666 4.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 22.48% 23.03% 20.78% 16.69% 23.83% 24.24% 24.25% -
ROE 19.91% 14.91% 9.03% 3.13% 23.43% 17.13% 12.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.28 9.71 6.52 2.82 13.76 10.60 6.93 54.09%
EPS 2.98 2.23 1.35 0.47 3.28 2.57 1.68 46.38%
DPS 2.00 1.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.15 0.14 4.69%
Adjusted Per Share Value based on latest NOSH - 150,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.74 5.61 3.68 1.58 7.56 5.82 3.80 60.47%
EPS 1.74 1.29 0.76 0.26 1.80 1.41 0.92 52.75%
DPS 1.17 0.58 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.0875 0.0867 0.0846 0.0843 0.0769 0.0823 0.0769 8.96%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.30 0.31 0.28 0.30 0.37 0.41 0.46 -
P/RPS 2.26 3.19 4.30 10.66 2.69 3.87 6.64 -51.15%
P/EPS 10.05 13.87 20.68 63.83 11.28 15.95 27.38 -48.64%
EY 9.95 7.21 4.84 1.57 8.86 6.27 3.65 94.78%
DY 6.67 3.23 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 2.00 2.07 1.87 2.00 2.64 2.73 3.29 -28.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 11/11/05 05/08/05 16/05/05 28/02/05 28/10/04 12/08/04 -
Price 0.29 0.29 0.24 0.28 0.35 0.38 0.43 -
P/RPS 2.18 2.99 3.68 9.95 2.54 3.58 6.21 -50.14%
P/EPS 9.71 12.97 17.73 59.57 10.67 14.79 25.60 -47.50%
EY 10.30 7.71 5.64 1.68 9.37 6.76 3.91 90.40%
DY 6.90 3.45 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 1.93 1.93 1.60 1.87 2.50 2.53 3.07 -26.55%

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