[YBS] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.39%
YoY- -25.21%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 29,574 32,628 32,802 31,194 29,886 28,344 27,524 4.90%
PBT 3,976 5,756 6,458 6,039 5,925 6,035 6,305 -26.44%
Tax -240 -516 -1,037 -786 -431 -129 -391 -27.75%
NP 3,736 5,240 5,421 5,253 5,494 5,906 5,914 -26.35%
-
NP to SH 3,736 5,240 5,421 5,253 5,494 5,906 5,914 -26.35%
-
Tax Rate 6.04% 8.96% 16.06% 13.02% 7.27% 2.14% 6.20% -
Total Cost 25,838 27,388 27,381 25,941 24,392 22,438 21,610 12.63%
-
Net Worth 48,400 41,048 41,148 39,019 41,531 37,604 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,790 2,790 4,678 2,820 4,670 4,670 3,586 -15.39%
Div Payout % 74.71% 53.26% 86.30% 53.69% 85.01% 79.08% 60.64% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 48,400 41,048 41,148 39,019 41,531 37,604 0 -
NOSH 220,000 186,585 187,037 185,806 188,780 188,021 185,454 12.05%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 12.63% 16.06% 16.53% 16.84% 18.38% 20.84% 21.49% -
ROE 7.72% 12.77% 13.17% 13.46% 13.23% 15.71% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 13.44 17.49 17.54 16.79 15.83 15.07 14.84 -6.38%
EPS 1.70 2.81 2.90 2.83 2.91 3.14 3.19 -34.24%
DPS 1.27 1.50 2.50 1.50 2.47 2.48 1.93 -24.32%
NAPS 0.22 0.22 0.22 0.21 0.22 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 185,806
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.25 12.41 12.48 11.87 11.37 10.78 10.47 4.90%
EPS 1.42 1.99 2.06 2.00 2.09 2.25 2.25 -26.40%
DPS 1.06 1.06 1.78 1.07 1.78 1.78 1.36 -15.29%
NAPS 0.1841 0.1561 0.1565 0.1484 0.158 0.143 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.14 0.11 0.16 0.21 0.20 0.23 0.27 -
P/RPS 1.04 0.63 0.91 1.25 1.26 1.53 1.82 -31.11%
P/EPS 8.24 3.92 5.52 7.43 6.87 7.32 8.47 -1.81%
EY 12.13 25.53 18.11 13.46 14.55 13.66 11.81 1.79%
DY 9.06 13.64 15.63 7.14 12.37 10.80 7.16 16.97%
P/NAPS 0.64 0.50 0.73 1.00 0.91 1.15 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 24/02/09 27/11/08 14/08/08 27/05/08 18/02/08 27/11/07 -
Price 0.17 0.12 0.17 0.22 0.23 0.23 0.23 -
P/RPS 1.26 0.69 0.97 1.31 1.45 1.53 1.55 -12.88%
P/EPS 10.01 4.27 5.87 7.78 7.90 7.32 7.21 24.42%
EY 9.99 23.40 17.05 12.85 12.65 13.66 13.86 -19.59%
DY 7.46 12.50 14.71 6.82 10.76 10.80 8.41 -7.67%
P/NAPS 0.77 0.55 0.77 1.05 1.05 1.15 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