[YBS] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.93%
YoY- 20.87%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 5,593 4,223 4,643 5,379 5,372 4,787 4,327 18.67%
PBT 1,514 879 764 1,723 1,550 1,308 1,022 29.98%
Tax -182 -174 279 -420 -259 -135 -23 297.59%
NP 1,332 705 1,043 1,303 1,291 1,173 999 21.16%
-
NP to SH 1,332 705 1,043 1,303 1,291 1,173 999 21.16%
-
Tax Rate 12.02% 19.80% -36.52% 24.38% 16.71% 10.32% 2.25% -
Total Cost 4,261 3,518 3,600 4,076 4,081 3,614 3,328 17.92%
-
Net Worth 22,653 22,500 20,566 21,960 20,538 19,244 14,691 33.50%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,469 - - - 440 -
Div Payout % - - 140.85% - - - 44.12% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 22,653 22,500 20,566 21,960 20,538 19,244 14,691 33.50%
NOSH 151,022 150,000 146,901 146,404 146,704 91,640 73,455 61.75%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 23.82% 16.69% 22.46% 24.22% 24.03% 24.50% 23.09% -
ROE 5.88% 3.13% 5.07% 5.93% 6.29% 6.10% 6.80% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.70 2.82 3.16 3.67 3.66 5.22 5.89 -26.67%
EPS 0.88 0.47 0.71 0.89 0.88 1.28 1.36 -25.20%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.60 -
NAPS 0.15 0.15 0.14 0.15 0.14 0.21 0.20 -17.46%
Adjusted Per Share Value based on latest NOSH - 146,404
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.09 1.58 1.74 2.01 2.01 1.79 1.62 18.52%
EPS 0.50 0.26 0.39 0.49 0.48 0.44 0.37 22.25%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.17 -
NAPS 0.0848 0.0843 0.077 0.0822 0.0769 0.0721 0.055 33.49%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.28 0.30 0.37 0.41 0.46 0.89 0.65 -
P/RPS 7.56 10.66 11.71 11.16 12.56 17.04 11.03 -22.28%
P/EPS 31.75 63.83 52.11 46.07 52.27 69.53 47.79 -23.88%
EY 3.15 1.57 1.92 2.17 1.91 1.44 2.09 31.48%
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.92 -
P/NAPS 1.87 2.00 2.64 2.73 3.29 4.24 3.25 -30.84%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 05/08/05 16/05/05 28/02/05 28/10/04 12/08/04 28/05/04 27/02/04 -
Price 0.24 0.28 0.35 0.38 0.43 0.81 0.92 -
P/RPS 6.48 9.95 11.07 10.34 11.74 15.51 15.62 -44.40%
P/EPS 27.21 59.57 49.30 42.70 48.86 63.28 67.65 -45.54%
EY 3.67 1.68 2.03 2.34 2.05 1.58 1.48 83.30%
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.65 -
P/NAPS 1.60 1.87 2.50 2.53 3.07 3.86 4.60 -50.57%

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