[YBS] QoQ Quarter Result on 31-Dec-2015

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015
Profit Trend
QoQ- -636.41%
YoY- -1660.29%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 17,622 16,374 17,943 15,724 14,520 13,401 13,216 21.08%
PBT 1,267 995 -369 -5,351 1,212 -747 -241 -
Tax -376 -237 -33 426 -281 -62 -287 19.67%
NP 891 758 -402 -4,925 931 -809 -528 -
-
NP to SH 874 796 -413 -4,876 909 -823 -536 -
-
Tax Rate 29.68% 23.82% - - 23.18% - - -
Total Cost 16,731 15,616 18,345 20,649 13,589 14,210 13,744 13.96%
-
Net Worth 55,658 53,066 53,447 53,369 57,410 58,078 58,078 -2.78%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 604 - - - - - - -
Div Payout % 69.22% - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,658 53,066 53,447 53,369 57,410 58,078 58,078 -2.78%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.06% 4.63% -2.24% -31.32% 6.41% -6.04% -4.00% -
ROE 1.57% 1.50% -0.77% -9.14% 1.58% -1.42% -0.92% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.28 6.79 7.39 6.48 6.07 5.54 5.46 21.07%
EPS 0.36 0.33 -0.17 -2.01 0.38 -0.34 -0.22 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.22 0.24 0.24 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.70 6.23 6.83 5.98 5.52 5.10 5.03 20.99%
EPS 0.33 0.30 -0.16 -1.85 0.35 -0.31 -0.20 -
DPS 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2019 0.2033 0.203 0.2184 0.2209 0.2209 -2.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.13 0.135 0.145 0.17 0.15 0.17 0.21 -
P/RPS 1.79 0.00 0.00 0.00 0.00 3.07 3.85 -39.90%
P/EPS 35.99 0.00 0.00 0.00 0.00 -49.99 -94.81 -
EY 2.78 0.00 0.00 0.00 0.00 -2.00 -1.05 -
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 0.00 0.77 0.00 0.71 0.88 -25.07%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.135 0.14 0.15 0.15 0.14 0.125 0.19 -
P/RPS 1.85 0.00 0.00 0.00 0.00 2.26 3.48 -34.30%
P/EPS 37.38 0.00 0.00 0.00 0.00 -36.76 -85.78 -
EY 2.68 0.00 0.00 0.00 0.00 -2.72 -1.17 -
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.00 0.00 0.68 0.00 0.52 0.79 -17.64%

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