[YBS] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 8.86%
YoY- 47.89%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 27,966 27,744 27,759 26,574 24,523 23,374 20,680 22.35%
PBT 7,890 8,920 9,113 8,379 7,665 6,736 5,476 27.65%
Tax -866 -1,463 -1,946 -1,733 -1,560 -1,125 -827 3.12%
NP 7,024 7,457 7,167 6,646 6,105 5,611 4,649 31.76%
-
NP to SH 7,024 7,457 7,167 6,646 6,105 5,611 4,649 31.76%
-
Tax Rate 10.98% 16.40% 21.35% 20.68% 20.35% 16.70% 15.10% -
Total Cost 20,942 20,287 20,592 19,928 18,418 17,763 16,031 19.55%
-
Net Worth 0 0 32,990 30,289 27,229 25,692 23,960 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,269 3,419 3,419 3,280 3,197 3,197 3,197 39.65%
Div Payout % 75.02% 45.85% 47.71% 49.35% 52.37% 56.98% 68.77% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 0 32,990 30,289 27,229 25,692 23,960 -
NOSH 184,999 183,736 173,636 168,275 160,175 160,576 159,733 10.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.12% 26.88% 25.82% 25.01% 24.89% 24.01% 22.48% -
ROE 0.00% 0.00% 21.72% 21.94% 22.42% 21.84% 19.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.12 15.10 15.99 15.79 15.31 14.56 12.95 10.91%
EPS 3.80 4.06 4.13 3.95 3.81 3.49 2.91 19.52%
DPS 2.85 1.86 1.97 1.95 2.00 1.99 2.00 26.71%
NAPS 0.00 0.00 0.19 0.18 0.17 0.16 0.15 -
Adjusted Per Share Value based on latest NOSH - 168,275
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.47 10.39 10.39 9.95 9.18 8.75 7.74 22.38%
EPS 2.63 2.79 2.68 2.49 2.29 2.10 1.74 31.80%
DPS 1.97 1.28 1.28 1.23 1.20 1.20 1.20 39.28%
NAPS 0.00 0.00 0.1235 0.1134 0.102 0.0962 0.0897 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.32 0.32 0.30 0.28 0.28 0.31 0.30 -
P/RPS 2.12 2.12 1.88 1.77 1.83 2.13 2.32 -5.84%
P/EPS 8.43 7.88 7.27 7.09 7.35 8.87 10.31 -12.59%
EY 11.86 12.68 13.76 14.11 13.61 11.27 9.70 14.38%
DY 8.90 5.82 6.56 6.96 7.14 6.42 6.67 21.26%
P/NAPS 0.00 0.00 1.58 1.56 1.65 1.94 2.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 13/02/07 20/11/06 22/08/06 19/05/06 20/02/06 -
Price 0.28 0.32 0.32 0.31 0.28 0.28 0.29 -
P/RPS 1.85 2.12 2.00 1.96 1.83 1.92 2.24 -12.00%
P/EPS 7.37 7.88 7.75 7.85 7.35 8.01 9.96 -18.23%
EY 13.56 12.68 12.90 12.74 13.61 12.48 10.04 22.25%
DY 10.17 5.82 6.15 6.29 7.14 7.11 6.90 29.60%
P/NAPS 0.00 0.00 1.68 1.72 1.65 1.75 1.93 -

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