[YBS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.65%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 28,344 20,642 13,866 6,902 27,759 20,877 13,659 62.47%
PBT 6,035 4,166 3,362 1,949 9,113 6,974 4,585 20.04%
Tax -819 29 -9 11 -1,946 -1,526 -1,089 -17.25%
NP 5,216 4,195 3,353 1,960 7,167 5,448 3,496 30.47%
-
NP to SH 5,216 4,195 3,353 1,960 7,167 5,448 3,496 30.47%
-
Tax Rate 13.57% -0.70% 0.27% -0.56% 21.35% 21.88% 23.75% -
Total Cost 23,128 16,447 10,513 4,942 20,592 15,429 10,163 72.75%
-
Net Worth 36,992 0 0 0 31,521 29,448 27,262 22.49%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,774 1,835 1,842 - 3,318 1,636 - -
Div Payout % 53.19% 43.74% 54.96% - 46.30% 30.03% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 36,992 0 0 0 31,521 29,448 27,262 22.49%
NOSH 184,964 183,507 184,267 183,736 165,902 163,603 160,366 9.95%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.40% 20.32% 24.18% 28.40% 25.82% 26.10% 25.59% -
ROE 14.10% 0.00% 0.00% 0.00% 22.74% 18.50% 12.82% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.32 11.25 7.52 3.76 16.73 12.76 8.52 47.71%
EPS 2.82 2.28 1.83 1.07 4.32 3.33 2.18 18.66%
DPS 1.50 1.00 1.00 0.00 2.00 1.00 0.00 -
NAPS 0.20 0.00 0.00 0.00 0.19 0.18 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 183,736
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.78 7.85 5.27 2.63 10.56 7.94 5.20 62.36%
EPS 1.98 1.60 1.28 0.75 2.73 2.07 1.33 30.28%
DPS 1.06 0.70 0.70 0.00 1.26 0.62 0.00 -
NAPS 0.1407 0.00 0.00 0.00 0.1199 0.112 0.1037 22.49%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.23 0.27 0.32 0.32 0.30 0.28 0.28 -
P/RPS 1.50 2.40 4.25 8.52 1.79 2.19 3.29 -40.67%
P/EPS 8.16 11.81 17.59 30.00 6.94 8.41 12.84 -26.02%
EY 12.26 8.47 5.69 3.33 14.40 11.89 7.79 35.18%
DY 6.52 3.70 3.13 0.00 6.67 3.57 0.00 -
P/NAPS 1.15 0.00 0.00 0.00 1.58 1.56 1.65 -21.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 18/02/08 27/11/07 16/08/07 24/05/07 13/02/07 20/11/06 22/08/06 -
Price 0.23 0.23 0.28 0.32 0.32 0.31 0.28 -
P/RPS 1.50 2.04 3.72 8.52 1.91 2.43 3.29 -40.67%
P/EPS 8.16 10.06 15.39 30.00 7.41 9.31 12.84 -26.02%
EY 12.26 9.94 6.50 3.33 13.50 10.74 7.79 35.18%
DY 6.52 4.35 3.57 0.00 6.25 3.23 0.00 -
P/NAPS 1.15 0.00 0.00 0.00 1.68 1.72 1.65 -21.33%

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