[YBS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -44.32%
YoY- 2615.91%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,647 26,859 18,691 9,234 29,264 19,132 11,533 115.68%
PBT 5,919 3,689 2,757 1,470 2,453 1,138 289 644.46%
Tax -618 -489 -367 -275 -307 -175 -90 260.00%
NP 5,301 3,200 2,390 1,195 2,146 963 199 786.62%
-
NP to SH 5,301 3,200 2,390 1,195 2,146 963 199 786.62%
-
Tax Rate 10.44% 13.26% 13.31% 18.71% 12.52% 15.38% 31.14% -
Total Cost 31,346 23,659 16,301 8,039 27,118 18,169 11,334 96.66%
-
Net Worth 43,082 43,040 44,812 42,945 41,053 41,541 39,799 5.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,619 3,742 1,867 - 933 94 - -
Div Payout % 106.01% 116.96% 78.12% - 43.48% 9.80% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 43,082 43,040 44,812 42,945 41,053 41,541 39,799 5.41%
NOSH 187,314 187,134 186,718 186,718 186,608 188,823 180,909 2.34%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.47% 11.91% 12.79% 12.94% 7.33% 5.03% 1.73% -
ROE 12.30% 7.43% 5.33% 2.78% 5.23% 2.32% 0.50% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.56 14.35 10.01 4.95 15.68 10.13 6.38 110.61%
EPS 2.83 1.71 1.28 0.64 1.15 0.51 0.11 766.35%
DPS 3.00 2.00 1.00 0.00 0.50 0.05 0.00 -
NAPS 0.23 0.23 0.24 0.23 0.22 0.22 0.22 2.99%
Adjusted Per Share Value based on latest NOSH - 186,718
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.94 10.22 7.11 3.51 11.13 7.28 4.39 115.58%
EPS 2.02 1.22 0.91 0.45 0.82 0.37 0.08 755.63%
DPS 2.14 1.42 0.71 0.00 0.35 0.04 0.00 -
NAPS 0.1639 0.1637 0.1705 0.1634 0.1562 0.158 0.1514 5.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.24 0.20 0.24 0.16 0.18 0.14 0.15 -
P/RPS 1.23 1.39 2.40 3.24 1.15 1.38 2.35 -34.97%
P/EPS 8.48 11.70 18.75 25.00 15.65 27.45 136.36 -84.22%
EY 11.79 8.55 5.33 4.00 6.39 3.64 0.73 535.71%
DY 12.50 10.00 4.17 0.00 2.78 0.36 0.00 -
P/NAPS 1.04 0.87 1.00 0.70 0.82 0.64 0.68 32.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 19/08/10 25/05/10 25/02/10 17/11/09 20/08/09 -
Price 0.23 0.25 0.23 0.14 0.16 0.17 0.14 -
P/RPS 1.18 1.74 2.30 2.83 1.02 1.68 2.20 -33.91%
P/EPS 8.13 14.62 17.97 21.88 13.91 33.33 127.27 -83.93%
EY 12.30 6.84 5.57 4.57 7.19 3.00 0.79 520.41%
DY 13.04 8.00 4.35 0.00 3.13 0.29 0.00 -
P/NAPS 1.00 1.09 0.96 0.61 0.73 0.77 0.64 34.54%

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