[YBS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 254.58%
YoY- 231.25%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 18,212 14,394 13,771 9,099 7,079 6,333 6,044 108.20%
PBT 5,041 2,165 1,772 559 -14 434 226 687.92%
Tax -884 -514 -441 -206 -245 -73 37 -
NP 4,157 1,651 1,331 353 -259 361 263 526.66%
-
NP to SH 4,159 1,651 1,390 371 -240 369 263 526.86%
-
Tax Rate 17.54% 23.74% 24.89% 36.85% - 16.82% -16.37% -
Total Cost 14,055 12,743 12,440 8,746 7,338 5,972 5,781 80.51%
-
Net Worth 58,078 53,238 53,238 50,818 38,769 38,744 39,449 29.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 725 - - - - - -
Div Payout % - 43.97% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,078 53,238 53,238 50,818 38,769 38,744 39,449 29.32%
NOSH 241,994 241,994 241,994 241,994 184,615 184,499 187,857 18.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 22.83% 11.47% 9.67% 3.88% -3.66% 5.70% 4.35% -
ROE 7.16% 3.10% 2.61% 0.73% -0.62% 0.95% 0.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.53 5.95 5.69 3.76 3.83 3.43 3.22 75.90%
EPS 1.73 0.69 0.58 0.17 -0.13 0.20 0.14 432.05%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.22 0.21 0.21 0.21 0.21 9.28%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.82 5.39 5.16 3.41 2.65 2.37 2.26 108.40%
EPS 1.56 0.62 0.52 0.14 -0.09 0.14 0.10 521.21%
DPS 0.00 0.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2175 0.1994 0.1994 0.1903 0.1452 0.1451 0.1477 29.34%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.175 0.18 0.18 0.20 0.20 0.23 -
P/RPS 2.92 2.94 3.16 4.79 5.22 5.83 7.15 -44.86%
P/EPS 12.80 25.65 31.34 117.41 -153.85 100.00 164.29 -81.67%
EY 7.81 3.90 3.19 0.85 -0.65 1.00 0.61 444.74%
DY 0.00 1.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 0.82 0.86 0.95 0.95 1.10 -11.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 14/11/13 23/08/13 31/05/13 26/02/13 27/11/12 09/08/12 -
Price 0.28 0.215 0.17 0.19 0.19 0.20 0.22 -
P/RPS 3.72 3.61 2.99 5.05 4.96 5.83 6.84 -33.29%
P/EPS 16.29 31.51 29.60 123.93 -146.15 100.00 157.14 -77.84%
EY 6.14 3.17 3.38 0.81 -0.68 1.00 0.64 349.64%
DY 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.98 0.77 0.90 0.90 0.95 1.05 7.45%

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