[YBS] QoQ Quarter Result on 31-Mar-2016

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016
Profit Trend
QoQ- 91.53%
YoY- 22.95%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 17,799 17,622 16,374 17,943 15,724 14,520 13,401 20.72%
PBT 1,300 1,267 995 -369 -5,351 1,212 -747 -
Tax -390 -376 -237 -33 426 -281 -62 238.86%
NP 910 891 758 -402 -4,925 931 -809 -
-
NP to SH 984 874 796 -413 -4,876 909 -823 -
-
Tax Rate 30.00% 29.68% 23.82% - - 23.18% - -
Total Cost 16,889 16,731 15,616 18,345 20,649 13,589 14,210 12.14%
-
Net Worth 55,658 55,658 53,066 53,447 53,369 57,410 58,078 -2.78%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 604 - - - - - -
Div Payout % - 69.22% - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 55,658 55,658 53,066 53,447 53,369 57,410 58,078 -2.78%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.11% 5.06% 4.63% -2.24% -31.32% 6.41% -6.04% -
ROE 1.77% 1.57% 1.50% -0.77% -9.14% 1.58% -1.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.36 7.28 6.79 7.39 6.48 6.07 5.54 20.74%
EPS 0.41 0.36 0.33 -0.17 -2.01 0.38 -0.34 -
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.22 0.22 0.22 0.24 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.77 6.70 6.23 6.82 5.98 5.52 5.10 20.68%
EPS 0.37 0.33 0.30 -0.16 -1.85 0.35 -0.31 -
DPS 0.00 0.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2117 0.2018 0.2032 0.203 0.2183 0.2209 -2.78%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.13 0.13 0.135 0.145 0.17 0.15 0.17 -
P/RPS 1.77 1.79 0.00 0.00 0.00 0.00 3.07 -30.61%
P/EPS 31.97 35.99 0.00 0.00 0.00 0.00 -49.99 -
EY 3.13 2.78 0.00 0.00 0.00 0.00 -2.00 -
DY 0.00 1.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.00 0.00 0.77 0.00 0.71 -13.56%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 -
Price 0.15 0.135 0.14 0.15 0.15 0.14 0.125 -
P/RPS 2.04 1.85 0.00 0.00 0.00 0.00 2.26 -6.57%
P/EPS 36.89 37.38 0.00 0.00 0.00 0.00 -36.76 -
EY 2.71 2.68 0.00 0.00 0.00 0.00 -2.72 -
DY 0.00 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.00 0.00 0.68 0.00 0.52 15.96%

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