[YBS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -165.04%
YoY- -179.73%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 14,394 13,771 9,099 7,079 6,333 6,044 5,457 90.79%
PBT 2,165 1,772 559 -14 434 226 243 329.19%
Tax -514 -441 -206 -245 -73 37 -131 148.56%
NP 1,651 1,331 353 -259 361 263 112 500.21%
-
NP to SH 1,651 1,390 371 -240 369 263 112 500.21%
-
Tax Rate 23.74% 24.89% 36.85% - 16.82% -16.37% 53.91% -
Total Cost 12,743 12,440 8,746 7,338 5,972 5,781 5,345 78.36%
-
Net Worth 53,238 53,238 50,818 38,769 38,744 39,449 39,199 22.61%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 725 - - - - - - -
Div Payout % 43.97% - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 53,238 53,238 50,818 38,769 38,744 39,449 39,199 22.61%
NOSH 241,994 241,994 241,994 184,615 184,499 187,857 186,666 18.87%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.47% 9.67% 3.88% -3.66% 5.70% 4.35% 2.05% -
ROE 3.10% 2.61% 0.73% -0.62% 0.95% 0.67% 0.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.95 5.69 3.76 3.83 3.43 3.22 2.92 60.65%
EPS 0.69 0.58 0.17 -0.13 0.20 0.14 0.06 408.72%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.21 0.21 0.21 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 184,615
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.39 5.16 3.41 2.65 2.37 2.26 2.04 91.00%
EPS 0.62 0.52 0.14 -0.09 0.14 0.10 0.04 520.62%
DPS 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1994 0.1994 0.1903 0.1452 0.1451 0.1477 0.1468 22.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.175 0.18 0.18 0.20 0.20 0.23 0.28 -
P/RPS 2.94 3.16 4.79 5.22 5.83 7.15 9.58 -54.46%
P/EPS 25.65 31.34 117.41 -153.85 100.00 164.29 466.67 -85.51%
EY 3.90 3.19 0.85 -0.65 1.00 0.61 0.21 600.04%
DY 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.86 0.95 0.95 1.10 1.33 -28.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 23/08/13 31/05/13 26/02/13 27/11/12 09/08/12 24/05/12 -
Price 0.215 0.17 0.19 0.19 0.20 0.22 0.24 -
P/RPS 3.61 2.99 5.05 4.96 5.83 6.84 8.21 -42.14%
P/EPS 31.51 29.60 123.93 -146.15 100.00 157.14 400.00 -81.59%
EY 3.17 3.38 0.81 -0.68 1.00 0.64 0.25 442.92%
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 0.90 0.90 0.95 1.05 1.14 -9.58%

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