[YBS] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -7.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 5,379 5,372 4,787 4,327 4,331 5,028 0 -
PBT 1,723 1,550 1,308 1,022 1,244 1,743 0 -
Tax -420 -259 -135 -23 -166 -227 0 -
NP 1,303 1,291 1,173 999 1,078 1,516 0 -
-
NP to SH 1,303 1,291 1,173 999 1,078 1,516 0 -
-
Tax Rate 24.38% 16.71% 10.32% 2.25% 13.34% 13.02% - -
Total Cost 4,076 4,081 3,614 3,328 3,253 3,512 0 -
-
Net Worth 21,960 20,538 19,244 14,691 11,769 7,916 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 440 380 306 - -
Div Payout % - - - 44.12% 35.29% 20.20% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 21,960 20,538 19,244 14,691 11,769 7,916 0 -
NOSH 146,404 146,704 91,640 73,455 63,411 51,043 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 24.22% 24.03% 24.50% 23.09% 24.89% 30.15% 0.00% -
ROE 5.93% 6.29% 6.10% 6.80% 9.16% 19.15% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.67 3.66 5.22 5.89 6.83 9.85 0.00 -
EPS 0.89 0.88 1.28 1.36 1.70 2.97 0.00 -
DPS 0.00 0.00 0.00 0.60 0.60 0.60 0.00 -
NAPS 0.15 0.14 0.21 0.20 0.1856 0.1551 0.00 -
Adjusted Per Share Value based on latest NOSH - 73,455
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.01 2.01 1.79 1.62 1.62 1.88 0.00 -
EPS 0.49 0.48 0.44 0.37 0.40 0.57 0.00 -
DPS 0.00 0.00 0.00 0.17 0.14 0.11 0.00 -
NAPS 0.0822 0.0769 0.0721 0.055 0.0441 0.0296 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 0.41 0.46 0.89 0.65 0.61 0.00 0.00 -
P/RPS 11.16 12.56 17.04 11.03 8.93 0.00 0.00 -
P/EPS 46.07 52.27 69.53 47.79 35.88 0.00 0.00 -
EY 2.17 1.91 1.44 2.09 2.79 0.00 0.00 -
DY 0.00 0.00 0.00 0.92 0.98 0.00 0.00 -
P/NAPS 2.73 3.29 4.24 3.25 3.29 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 28/10/04 12/08/04 28/05/04 27/02/04 02/12/03 06/08/03 - -
Price 0.38 0.43 0.81 0.92 0.67 0.75 0.00 -
P/RPS 10.34 11.74 15.51 15.62 9.81 7.61 0.00 -
P/EPS 42.70 48.86 63.28 67.65 39.41 25.25 0.00 -
EY 2.34 2.05 1.58 1.48 2.54 3.96 0.00 -
DY 0.00 0.00 0.00 0.65 0.90 0.80 0.00 -
P/NAPS 2.53 3.07 3.86 4.60 3.61 4.84 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