[YBS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -3.7%
YoY- 622.52%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 58,547 40,523 19,391 89,949 69,738 51,939 34,317 42.63%
PBT 1,179 1,615 580 2,859 3,193 1,893 626 52.33%
Tax -846 -632 -254 -854 -1,036 -646 -270 113.68%
NP 333 983 326 2,005 2,157 1,247 356 -4.34%
-
NP to SH 540 1,130 412 2,158 2,241 1,257 383 25.65%
-
Tax Rate 71.76% 39.13% 43.79% 29.87% 32.45% 34.13% 43.13% -
Total Cost 58,214 39,540 19,065 87,944 67,581 50,692 33,961 43.08%
-
Net Worth 55,658 58,078 55,658 55,658 55,658 55,658 52,662 3.74%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 604 604 604 - -
Div Payout % - - - 28.03% 27.00% 48.13% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 55,658 58,078 55,658 55,658 55,658 55,658 52,662 3.74%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.57% 2.43% 1.68% 2.23% 3.09% 2.40% 1.04% -
ROE 0.97% 1.95% 0.74% 3.88% 4.03% 2.26% 0.73% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.19 16.75 8.01 37.17 28.82 21.46 14.34 41.57%
EPS 0.22 0.47 0.17 0.89 0.93 0.52 0.16 23.58%
DPS 0.00 0.00 0.00 0.25 0.25 0.25 0.00 -
NAPS 0.23 0.24 0.23 0.23 0.23 0.23 0.22 2.99%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.92 15.17 7.26 33.68 26.11 19.45 12.85 42.62%
EPS 0.20 0.42 0.15 0.81 0.84 0.47 0.14 26.76%
DPS 0.00 0.00 0.00 0.23 0.23 0.23 0.00 -
NAPS 0.2084 0.2175 0.2084 0.2084 0.2084 0.2084 0.1972 3.74%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.195 0.185 0.18 0.185 0.13 0.13 0.135 -
P/RPS 0.81 1.10 2.25 0.50 0.45 0.61 0.00 -
P/EPS 87.39 39.62 105.73 20.75 14.04 25.03 0.00 -
EY 1.14 2.52 0.95 4.82 7.12 4.00 0.00 -
DY 0.00 0.00 0.00 1.35 1.92 1.92 0.00 -
P/NAPS 0.85 0.77 0.78 0.80 0.57 0.57 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 25/08/16 -
Price 0.175 0.205 0.20 0.17 0.15 0.135 0.14 -
P/RPS 0.72 1.22 2.50 0.46 0.52 0.63 0.00 -
P/EPS 78.42 43.90 117.47 19.06 16.20 25.99 0.00 -
EY 1.28 2.28 0.85 5.25 6.17 3.85 0.00 -
DY 0.00 0.00 0.00 1.47 1.67 1.85 0.00 -
P/NAPS 0.76 0.85 0.87 0.74 0.65 0.59 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