[YBS] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -59.18%
YoY- -86.17%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 28,555 24,913 24,698 25,841 29,673 33,735 36,659 -15.32%
PBT 1,205 889 1,108 843 2,391 4,085 6,110 -66.08%
Tax -487 -412 -71 -16 -365 -563 -788 -27.42%
NP 718 477 1,037 827 2,026 3,522 5,322 -73.66%
-
NP to SH 755 496 1,037 827 2,026 3,522 5,322 -72.76%
-
Tax Rate 40.41% 46.34% 6.41% 1.90% 15.27% 13.78% 12.90% -
Total Cost 27,837 24,436 23,661 25,014 27,647 30,213 31,337 -7.58%
-
Net Worth 50,818 38,769 38,744 39,449 39,199 43,268 43,412 11.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 3,762 3,762 5,636 5,636 3,750 -
Div Payout % - - 362.83% 454.96% 278.23% 160.05% 70.47% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 50,818 38,769 38,744 39,449 39,199 43,268 43,412 11.06%
NOSH 241,994 184,615 184,499 187,857 186,666 188,125 188,750 17.99%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.51% 1.91% 4.20% 3.20% 6.83% 10.44% 14.52% -
ROE 1.49% 1.28% 2.68% 2.10% 5.17% 8.14% 12.26% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.80 13.49 13.39 13.76 15.90 17.93 19.42 -28.23%
EPS 0.31 0.27 0.56 0.44 1.09 1.87 2.82 -77.02%
DPS 0.00 0.00 2.00 2.00 3.00 3.00 2.00 -
NAPS 0.21 0.21 0.21 0.21 0.21 0.23 0.23 -5.87%
Adjusted Per Share Value based on latest NOSH - 187,857
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.69 9.33 9.25 9.68 11.11 12.63 13.73 -15.35%
EPS 0.28 0.19 0.39 0.31 0.76 1.32 1.99 -72.91%
DPS 0.00 0.00 1.41 1.41 2.11 2.11 1.40 -
NAPS 0.1903 0.1452 0.1451 0.1477 0.1468 0.162 0.1626 11.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.18 0.20 0.20 0.23 0.28 0.22 0.21 -
P/RPS 1.53 1.48 1.49 1.67 1.76 1.23 1.08 26.11%
P/EPS 57.69 74.44 35.58 52.25 25.80 11.75 7.45 290.92%
EY 1.73 1.34 2.81 1.91 3.88 8.51 13.43 -74.46%
DY 0.00 0.00 10.00 8.70 10.71 13.64 9.52 -
P/NAPS 0.86 0.95 0.95 1.10 1.33 0.96 0.91 -3.69%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 26/02/13 27/11/12 09/08/12 24/05/12 28/02/12 24/11/11 -
Price 0.19 0.19 0.20 0.22 0.24 0.27 0.22 -
P/RPS 1.61 1.41 1.49 1.60 1.51 1.51 1.13 26.59%
P/EPS 60.90 70.72 35.58 49.97 22.11 14.42 7.80 293.07%
EY 1.64 1.41 2.81 2.00 4.52 6.93 12.82 -74.57%
DY 0.00 0.00 10.00 9.09 12.50 11.11 9.09 -
P/NAPS 0.90 0.90 0.95 1.05 1.14 1.17 0.96 -4.20%

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