[YBS] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -9.53%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 7,528 8,384 8,272 8,444 7,702 6,776 6,964 5.30%
PBT 1,167 1,223 1,527 1,839 1,869 804 1,413 -11.92%
Tax 363 -213 -375 -291 -158 38 -20 -
NP 1,530 1,010 1,152 1,548 1,711 842 1,393 6.42%
-
NP to SH 1,530 1,010 1,152 1,548 1,711 842 1,393 6.42%
-
Tax Rate -31.11% 17.42% 24.56% 15.82% 8.45% -4.73% 1.42% -
Total Cost 5,998 7,374 7,120 6,896 5,991 5,934 5,571 5.02%
-
Net Worth 41,048 41,148 39,019 41,531 37,604 0 0 -
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 932 - 1,858 - 2,820 - 1,849 -36.53%
Div Payout % 60.98% - 161.29% - 164.84% - 132.81% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 41,048 41,148 39,019 41,531 37,604 0 0 -
NOSH 186,585 187,037 185,806 188,780 188,021 185,454 184,999 0.56%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.32% 12.05% 13.93% 18.33% 22.22% 12.43% 20.00% -
ROE 3.73% 2.45% 2.95% 3.73% 4.55% 0.00% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.03 4.48 4.45 4.47 4.10 3.65 3.76 4.70%
EPS 0.82 0.54 0.62 0.82 0.91 0.46 0.76 5.17%
DPS 0.50 0.00 1.00 0.00 1.50 0.00 1.00 -36.87%
NAPS 0.22 0.22 0.21 0.22 0.20 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 188,780
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.82 3.14 3.10 3.16 2.88 2.54 2.61 5.26%
EPS 0.57 0.38 0.43 0.58 0.64 0.32 0.52 6.28%
DPS 0.35 0.00 0.70 0.00 1.06 0.00 0.69 -36.26%
NAPS 0.1537 0.1541 0.1461 0.1555 0.1408 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.11 0.16 0.21 0.20 0.23 0.27 0.32 -
P/RPS 2.73 3.57 4.72 4.47 5.61 7.39 8.50 -52.93%
P/EPS 13.41 29.63 33.87 24.39 25.27 59.47 42.50 -53.49%
EY 7.45 3.38 2.95 4.10 3.96 1.68 2.35 115.05%
DY 4.55 0.00 4.76 0.00 6.52 0.00 3.13 28.17%
P/NAPS 0.50 0.73 1.00 0.91 1.15 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 14/08/08 27/05/08 18/02/08 27/11/07 16/08/07 -
Price 0.12 0.17 0.22 0.23 0.23 0.23 0.28 -
P/RPS 2.97 3.79 4.94 5.14 5.61 6.29 7.44 -45.63%
P/EPS 14.63 31.48 35.48 28.05 25.27 50.66 37.19 -46.15%
EY 6.83 3.18 2.82 3.57 3.96 1.97 2.69 85.58%
DY 4.17 0.00 4.55 0.00 6.52 0.00 3.57 10.85%
P/NAPS 0.55 0.77 1.05 1.05 1.15 0.00 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