[YBS] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 14.02%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 7,702 6,776 6,964 6,902 6,882 7,218 6,742 9.25%
PBT 1,869 804 1,413 1,949 2,139 2,389 2,443 -16.31%
Tax -158 38 -20 11 -420 -437 -617 -59.57%
NP 1,711 842 1,393 1,960 1,719 1,952 1,826 -4.23%
-
NP to SH 1,711 842 1,393 1,960 1,719 1,952 1,826 -4.23%
-
Tax Rate 8.45% -4.73% 1.42% -0.56% 19.64% 18.29% 25.26% -
Total Cost 5,991 5,934 5,571 4,942 5,163 5,266 4,916 14.05%
-
Net Worth 37,604 0 0 0 32,990 30,289 27,229 23.94%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,820 - 1,849 - 1,736 1,682 - -
Div Payout % 164.84% - 132.81% - 101.01% 86.21% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 37,604 0 0 0 32,990 30,289 27,229 23.94%
NOSH 188,021 185,454 184,999 183,736 173,636 168,275 160,175 11.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 22.22% 12.43% 20.00% 28.40% 24.98% 27.04% 27.08% -
ROE 4.55% 0.00% 0.00% 0.00% 5.21% 6.44% 6.71% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.10 3.65 3.76 3.76 3.96 4.29 4.21 -1.74%
EPS 0.91 0.46 0.76 1.07 0.99 1.16 1.14 -13.91%
DPS 1.50 0.00 1.00 0.00 1.00 1.00 0.00 -
NAPS 0.20 0.00 0.00 0.00 0.19 0.18 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 183,736
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.93 2.58 2.65 2.63 2.62 2.75 2.56 9.39%
EPS 0.65 0.32 0.53 0.75 0.65 0.74 0.69 -3.89%
DPS 1.07 0.00 0.70 0.00 0.66 0.64 0.00 -
NAPS 0.143 0.00 0.00 0.00 0.1255 0.1152 0.1036 23.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.23 0.27 0.32 0.32 0.30 0.28 0.28 -
P/RPS 5.61 7.39 8.50 8.52 7.57 6.53 6.65 -10.69%
P/EPS 25.27 59.47 42.50 30.00 30.30 24.14 24.56 1.91%
EY 3.96 1.68 2.35 3.33 3.30 4.14 4.07 -1.80%
DY 6.52 0.00 3.13 0.00 3.33 3.57 0.00 -
P/NAPS 1.15 0.00 0.00 0.00 1.58 1.56 1.65 -21.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 18/02/08 27/11/07 16/08/07 24/05/07 13/02/07 20/11/06 22/08/06 -
Price 0.23 0.23 0.28 0.32 0.32 0.31 0.28 -
P/RPS 5.61 6.29 7.44 8.52 8.07 7.23 6.65 -10.69%
P/EPS 25.27 50.66 37.19 30.00 32.32 26.72 24.56 1.91%
EY 3.96 1.97 2.69 3.33 3.09 3.74 4.07 -1.80%
DY 6.52 0.00 3.57 0.00 3.13 3.23 0.00 -
P/NAPS 1.15 0.00 0.00 0.00 1.68 1.72 1.65 -21.33%

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