[YBS] QoQ Quarter Result on 31-Dec-2021 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 102.29%
YoY- 219.71%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 24,127 20,240 20,320 21,066 18,291 19,832 17,011 26.20%
PBT 1,286 2,398 2,764 2,123 1,196 1,032 1,707 -17.19%
Tax -647 -497 -122 -314 -290 -197 -463 24.96%
NP 639 1,901 2,642 1,809 906 835 1,244 -35.83%
-
NP to SH 1,029 2,097 2,734 1,768 874 792 1,227 -11.06%
-
Tax Rate 50.31% 20.73% 4.41% 14.79% 24.25% 19.09% 27.12% -
Total Cost 23,488 18,339 17,678 19,257 17,385 18,997 15,767 30.40%
-
Net Worth 72,985 70,464 70,451 66,772 32,237 63,824 61,087 12.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 72,985 70,464 70,451 66,772 32,237 63,824 61,087 12.58%
NOSH 251,675 251,670 251,613 251,613 246,896 246,434 245,095 1.78%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.65% 9.39% 13.00% 8.59% 4.95% 4.21% 7.31% -
ROE 1.41% 2.98% 3.88% 2.65% 2.71% 1.24% 2.01% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.59 8.04 8.08 8.52 14.75 8.08 6.96 23.80%
EPS 0.41 0.83 1.09 0.71 0.70 0.32 0.50 -12.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.28 0.27 0.26 0.26 0.25 10.39%
Adjusted Per Share Value based on latest NOSH - 251,613
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.18 7.70 7.73 8.01 6.96 7.54 6.47 26.24%
EPS 0.39 0.80 1.04 0.67 0.33 0.30 0.47 -11.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2776 0.268 0.268 0.254 0.1226 0.2428 0.2324 12.56%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.69 0.49 0.59 0.725 0.36 0.31 0.36 -
P/RPS 7.20 6.09 7.31 8.51 2.44 3.84 5.17 24.68%
P/EPS 168.76 58.80 54.30 101.41 51.07 96.08 71.69 76.86%
EY 0.59 1.70 1.84 0.99 1.96 1.04 1.39 -43.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.75 2.11 2.69 1.38 1.19 1.44 39.74%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 25/08/22 26/05/22 21/02/22 18/11/21 26/08/21 27/05/21 -
Price 0.595 0.725 0.50 0.555 0.505 0.43 0.34 -
P/RPS 6.21 9.01 6.19 6.52 3.42 5.32 4.88 17.41%
P/EPS 145.53 87.01 46.02 77.63 71.64 133.28 67.71 66.46%
EY 0.69 1.15 2.17 1.29 1.40 0.75 1.48 -39.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.59 1.79 2.06 1.94 1.65 1.36 31.43%

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