[YBS] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 138.96%
YoY- 247.61%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 59,189 38,123 19,832 63,170 46,159 29,716 14,619 153.38%
PBT 4,351 2,228 1,032 3,050 1,343 705 821 203.04%
Tax -801 -487 -197 -798 -335 -313 -127 240.22%
NP 3,550 1,741 835 2,252 1,008 392 694 195.99%
-
NP to SH 3,434 1,666 792 2,110 883 330 687 191.48%
-
Tax Rate 18.41% 21.86% 19.09% 26.16% 24.94% 44.40% 15.47% -
Total Cost 55,639 36,382 18,997 60,918 45,151 29,324 13,925 151.16%
-
Net Worth 66,772 32,237 63,824 61,087 60,065 59,925 59,891 7.49%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 66,772 32,237 63,824 61,087 60,065 59,925 59,891 7.49%
NOSH 251,613 246,896 246,434 245,095 245,095 241,994 241,994 2.62%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.00% 4.57% 4.21% 3.56% 2.18% 1.32% 4.75% -
ROE 5.14% 5.17% 1.24% 3.45% 1.47% 0.55% 1.15% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.93 30.75 8.08 25.85 19.21 12.40 6.10 148.11%
EPS 1.39 0.68 0.32 0.88 0.37 0.14 0.29 183.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.26 0.25 0.25 0.25 0.25 5.24%
Adjusted Per Share Value based on latest NOSH - 245,095
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 22.51 14.50 7.54 24.03 17.56 11.30 5.56 153.37%
EPS 1.31 0.63 0.30 0.80 0.34 0.13 0.26 193.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.1226 0.2428 0.2324 0.2285 0.2279 0.2278 7.50%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.725 0.36 0.31 0.36 0.185 0.16 0.115 -
P/RPS 3.03 1.17 3.84 1.39 0.96 1.29 1.88 37.34%
P/EPS 52.21 26.79 96.08 41.69 50.34 116.22 40.10 19.17%
EY 1.92 3.73 1.04 2.40 1.99 0.86 2.49 -15.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.38 1.19 1.44 0.74 0.64 0.46 223.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 18/11/21 26/08/21 27/05/21 25/02/21 19/11/20 13/08/20 -
Price 0.555 0.505 0.43 0.34 0.41 0.175 0.155 -
P/RPS 2.32 1.64 5.32 1.32 2.13 1.41 2.54 -5.84%
P/EPS 39.97 37.58 133.28 39.37 111.56 127.12 54.05 -18.17%
EY 2.50 2.66 0.75 2.54 0.90 0.79 1.85 22.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.94 1.65 1.36 1.64 0.70 0.62 122.17%

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