[YBS] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	27,445	29,574	32,628	32,802	31,194	29,886	28,344	-2.12%
YoY %	-7.20%	-9.36%	-0.53%	5.15%	4.38%	5.44%	-	-
Horiz. %	96.83%	104.34%	115.11%	115.73%	110.06%	105.44%	100.00%	-
PBT	2,679	3,976	5,756	6,458	6,039	5,925	6,035	-41.83%
YoY %	-32.62%	-30.92%	-10.87%	6.94%	1.92%	-1.82%	-	-
Horiz. %	44.39%	65.88%	95.38%	107.01%	100.07%	98.18%	100.00%	-
Tax	60	-240	-516	-1,037	-786	-431	-129	-
YoY %	125.00%	53.49%	50.24%	-31.93%	-82.37%	-234.11%	-	-
Horiz. %	-46.51%	186.05%	400.00%	803.88%	609.30%	334.11%	100.00%	-
NP	2,739	3,736	5,240	5,421	5,253	5,494	5,906	-40.11%
YoY %	-26.69%	-28.70%	-3.34%	3.20%	-4.39%	-6.98%	-	-
Horiz. %	46.38%	63.26%	88.72%	91.79%	88.94%	93.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,739	3,736	5,240	5,421	5,253	5,494	5,906	-40.11%
YoY %	-26.69%	-28.70%	-3.34%	3.20%	-4.39%	-6.98%	-	-
Horiz. %	46.38%	63.26%	88.72%	91.79%	88.94%	93.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.24%	6.04%	8.96%	16.06%	13.02%	7.27%	2.14%	-
YoY %	-137.09%	-32.59%	-44.21%	23.35%	79.09%	239.72%	-	-
Horiz. %	-104.67%	282.24%	418.69%	750.47%	608.41%	339.72%	100.00%	-
Total Cost	24,706	25,838	27,388	27,381	25,941	24,392	22,438	6.63%
YoY %	-4.38%	-5.66%	0.03%	5.55%	6.35%	8.71%	-	-
Horiz. %	110.11%	115.15%	122.06%	122.03%	115.61%	108.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,625	48,400	41,048	41,148	39,019	41,531	37,604	8.72%
YoY %	-11.93%	17.91%	-0.24%	5.46%	-6.05%	10.44%	-	-
Horiz. %	113.35%	128.71%	109.16%	109.42%	103.76%	110.44%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	932	2,790	2,790	4,678	2,820	4,670	4,670	-65.88%
YoY %	-66.59%	0.00%	-40.36%	65.89%	-39.61%	0.00%	-	-
Horiz. %	19.96%	59.74%	59.74%	100.17%	60.39%	100.00%	100.00%	-
Div Payout %	34.06%	74.71%	53.26%	86.30%	53.69%	85.01%	79.08%	-
YoY %	-54.41%	40.27%	-38.29%	60.74%	-36.84%	7.50%	-	-
Horiz. %	43.07%	94.47%	67.35%	109.13%	67.89%	107.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	42,625	48,400	41,048	41,148	39,019	41,531	37,604	8.72%
YoY %	-11.93%	17.91%	-0.24%	5.46%	-6.05%	10.44%	-	-
Horiz. %	113.35%	128.71%	109.16%	109.42%	103.76%	110.44%	100.00%	-
NOSH	193,750	220,000	186,585	187,037	185,806	188,780	188,021	2.02%
YoY %	-11.93%	17.91%	-0.24%	0.66%	-1.58%	0.40%	-	-
Horiz. %	103.05%	117.01%	99.24%	99.48%	98.82%	100.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	9.98%	12.63%	16.06%	16.53%	16.84%	18.38%	20.84%	-
YoY %	-20.98%	-21.36%	-2.84%	-1.84%	-8.38%	-11.80%	-	-
Horiz. %	47.89%	60.60%	77.06%	79.32%	80.81%	88.20%	100.00%	-
ROE	6.43%	7.72%	12.77%	13.17%	13.46%	13.23%	15.71%	-
YoY %	-16.71%	-39.55%	-3.04%	-2.15%	1.74%	-15.79%	-	-
Horiz. %	40.93%	49.14%	81.29%	83.83%	85.68%	84.21%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	14.17	13.44	17.49	17.54	16.79	15.83	15.07	-4.02%
YoY %	5.43%	-23.16%	-0.29%	4.47%	6.06%	5.04%	-	-
Horiz. %	94.03%	89.18%	116.06%	116.39%	111.41%	105.04%	100.00%	-
EPS	1.41	1.70	2.81	2.90	2.83	2.91	3.14	-41.38%
YoY %	-17.06%	-39.50%	-3.10%	2.47%	-2.75%	-7.32%	-	-
Horiz. %	44.90%	54.14%	89.49%	92.36%	90.13%	92.68%	100.00%	-
DPS	0.48	1.27	1.50	2.50	1.50	2.47	2.48	-66.57%
YoY %	-62.20%	-15.33%	-40.00%	66.67%	-39.27%	-0.40%	-	-
Horiz. %	19.35%	51.21%	60.48%	100.81%	60.48%	99.60%	100.00%	-
NAPS	0.22	0.22	0.22	0.22	0.21	0.22	0.20	6.56%
YoY %	0.00%	0.00%	0.00%	4.76%	-4.55%	10.00%	-	-
Horiz. %	110.00%	110.00%	110.00%	110.00%	105.00%	110.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 187,037
RPS	10.28	11.07	12.22	12.28	11.68	11.19	10.61	-2.08%
YoY %	-7.14%	-9.41%	-0.49%	5.14%	4.38%	5.47%	-	-
Horiz. %	96.89%	104.34%	115.17%	115.74%	110.08%	105.47%	100.00%	-
EPS	1.03	1.40	1.96	2.03	1.97	2.06	2.21	-39.91%
YoY %	-26.43%	-28.57%	-3.45%	3.05%	-4.37%	-6.79%	-	-
Horiz. %	46.61%	63.35%	88.69%	91.86%	89.14%	93.21%	100.00%	-
DPS	0.35	1.05	1.05	1.75	1.06	1.75	1.75	-65.83%
YoY %	-66.67%	0.00%	-40.00%	65.09%	-39.43%	0.00%	-	-
Horiz. %	20.00%	60.00%	60.00%	100.00%	60.57%	100.00%	100.00%	-
NAPS	0.1596	0.1812	0.1537	0.1541	0.1461	0.1555	0.1408	8.72%
YoY %	-11.92%	17.89%	-0.26%	5.48%	-6.05%	10.44%	-	-
Horiz. %	113.35%	128.69%	109.16%	109.45%	103.76%	110.44%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.15	0.14	0.11	0.16	0.21	0.20	0.23	-
P/RPS	1.06	1.04	0.63	0.91	1.25	1.26	1.53	-21.72%
YoY %	1.92%	65.08%	-30.77%	-27.20%	-0.79%	-17.65%	-	-
Horiz. %	69.28%	67.97%	41.18%	59.48%	81.70%	82.35%	100.00%	-
P/EPS	10.61	8.24	3.92	5.52	7.43	6.87	7.32	28.10%
YoY %	28.76%	110.20%	-28.99%	-25.71%	8.15%	-6.15%	-	-
Horiz. %	144.95%	112.57%	53.55%	75.41%	101.50%	93.85%	100.00%	-
EY	9.42	12.13	25.53	18.11	13.46	14.55	13.66	-21.96%
YoY %	-22.34%	-52.49%	40.97%	34.55%	-7.49%	6.52%	-	-
Horiz. %	68.96%	88.80%	186.90%	132.58%	98.54%	106.52%	100.00%	-
DY	3.21	9.06	13.64	15.63	7.14	12.37	10.80	-55.49%
YoY %	-64.57%	-33.58%	-12.73%	118.91%	-42.28%	14.54%	-	-
Horiz. %	29.72%	83.89%	126.30%	144.72%	66.11%	114.54%	100.00%	-
P/NAPS	0.68	0.64	0.50	0.73	1.00	0.91	1.15	-29.57%
YoY %	6.25%	28.00%	-31.51%	-27.00%	9.89%	-20.87%	-	-
Horiz. %	59.13%	55.65%	43.48%	63.48%	86.96%	79.13%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	21/05/09	24/02/09	27/11/08	14/08/08	27/05/08	18/02/08	-
Price	0.14	0.17	0.12	0.17	0.22	0.23	0.23	-
P/RPS	0.99	1.26	0.69	0.97	1.31	1.45	1.53	-25.20%
YoY %	-21.43%	82.61%	-28.87%	-25.95%	-9.66%	-5.23%	-	-
Horiz. %	64.71%	82.35%	45.10%	63.40%	85.62%	94.77%	100.00%	-
P/EPS	9.90	10.01	4.27	5.87	7.78	7.90	7.32	22.31%
YoY %	-1.10%	134.43%	-27.26%	-24.55%	-1.52%	7.92%	-	-
Horiz. %	135.25%	136.75%	58.33%	80.19%	106.28%	107.92%	100.00%	-
EY	10.10	9.99	23.40	17.05	12.85	12.65	13.66	-18.24%
YoY %	1.10%	-57.31%	37.24%	32.68%	1.58%	-7.39%	-	-
Horiz. %	73.94%	73.13%	171.30%	124.82%	94.07%	92.61%	100.00%	-
DY	3.44	7.46	12.50	14.71	6.82	10.76	10.80	-53.39%
YoY %	-53.89%	-40.32%	-15.02%	115.69%	-36.62%	-0.37%	-	-
Horiz. %	31.85%	69.07%	115.74%	136.20%	63.15%	99.63%	100.00%	-
P/NAPS	0.64	0.77	0.55	0.77	1.05	1.05	1.15	-32.36%
YoY %	-16.88%	40.00%	-28.57%	-26.67%	0.00%	-8.70%	-	-
Horiz. %	55.65%	66.96%	47.83%	66.96%	91.30%	91.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos