[YBS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -62.79%
YoY- -93.03%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,079 6,333 6,044 5,457 6,864 7,476 9,876 -19.82%
PBT -14 434 226 243 205 169 1,774 -
Tax -245 -73 37 -131 96 -18 -312 -14.82%
NP -259 361 263 112 301 151 1,462 -
-
NP to SH -240 369 263 112 301 151 1,462 -
-
Tax Rate - 16.82% -16.37% 53.91% -46.83% 10.65% 17.59% -
Total Cost 7,338 5,972 5,781 5,345 6,563 7,325 8,414 -8.68%
-
Net Worth 38,769 38,744 39,449 39,199 43,268 43,412 44,984 -9.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 3,762 - 1,874 -
Div Payout % - - - - 1,250.00% - 128.21% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 38,769 38,744 39,449 39,199 43,268 43,412 44,984 -9.39%
NOSH 184,615 184,499 187,857 186,666 188,125 188,750 187,435 -1.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.66% 5.70% 4.35% 2.05% 4.39% 2.02% 14.80% -
ROE -0.62% 0.95% 0.67% 0.29% 0.70% 0.35% 3.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.83 3.43 3.22 2.92 3.65 3.96 5.27 -19.08%
EPS -0.13 0.20 0.14 0.06 0.16 0.08 0.78 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 1.00 -
NAPS 0.21 0.21 0.21 0.21 0.23 0.23 0.24 -8.48%
Adjusted Per Share Value based on latest NOSH - 186,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.69 2.41 2.30 2.08 2.61 2.84 3.76 -19.92%
EPS -0.09 0.14 0.10 0.04 0.11 0.06 0.56 -
DPS 0.00 0.00 0.00 0.00 1.43 0.00 0.71 -
NAPS 0.1475 0.1474 0.1501 0.1491 0.1646 0.1651 0.1711 -9.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.20 0.23 0.28 0.22 0.21 0.25 -
P/RPS 5.22 5.83 7.15 9.58 6.03 5.30 4.74 6.61%
P/EPS -153.85 100.00 164.29 466.67 137.50 262.50 32.05 -
EY -0.65 1.00 0.61 0.21 0.73 0.38 3.12 -
DY 0.00 0.00 0.00 0.00 9.09 0.00 4.00 -
P/NAPS 0.95 0.95 1.10 1.33 0.96 0.91 1.04 -5.82%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 09/08/12 24/05/12 28/02/12 24/11/11 18/08/11 -
Price 0.19 0.20 0.22 0.24 0.27 0.22 0.21 -
P/RPS 4.96 5.83 6.84 8.21 7.40 5.55 3.99 15.53%
P/EPS -146.15 100.00 157.14 400.00 168.75 275.00 26.92 -
EY -0.68 1.00 0.64 0.25 0.59 0.36 3.71 -
DY 0.00 0.00 0.00 0.00 7.41 0.00 4.76 -
P/NAPS 0.90 0.95 1.05 1.14 1.17 0.96 0.88 1.50%

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