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

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.2%
YoY- -8.34%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 27,445 29,574 32,628 32,802 31,194 29,886 28,344 -2.12%
PBT 2,679 3,976 5,756 6,458 6,039 5,925 6,035 -41.83%
Tax 60 -240 -516 -1,037 -786 -431 -129 -
NP 2,739 3,736 5,240 5,421 5,253 5,494 5,906 -40.11%
-
NP to SH 2,739 3,736 5,240 5,421 5,253 5,494 5,906 -40.11%
-
Tax Rate -2.24% 6.04% 8.96% 16.06% 13.02% 7.27% 2.14% -
Total Cost 24,706 25,838 27,388 27,381 25,941 24,392 22,438 6.63%
-
Net Worth 42,625 48,400 41,048 41,148 39,019 41,531 37,604 8.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 932 2,790 2,790 4,678 2,820 4,670 4,670 -65.88%
Div Payout % 34.06% 74.71% 53.26% 86.30% 53.69% 85.01% 79.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 42,625 48,400 41,048 41,148 39,019 41,531 37,604 8.72%
NOSH 193,750 220,000 186,585 187,037 185,806 188,780 188,021 2.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.98% 12.63% 16.06% 16.53% 16.84% 18.38% 20.84% -
ROE 6.43% 7.72% 12.77% 13.17% 13.46% 13.23% 15.71% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.17 13.44 17.49 17.54 16.79 15.83 15.07 -4.02%
EPS 1.41 1.70 2.81 2.90 2.83 2.91 3.14 -41.38%
DPS 0.48 1.27 1.50 2.50 1.50 2.47 2.48 -66.57%
NAPS 0.22 0.22 0.22 0.22 0.21 0.22 0.20 6.56%
Adjusted Per Share Value based on latest NOSH - 187,037
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.44 11.25 12.41 12.48 11.87 11.37 10.78 -2.11%
EPS 1.04 1.42 1.99 2.06 2.00 2.09 2.25 -40.24%
DPS 0.35 1.06 1.06 1.78 1.07 1.78 1.78 -66.21%
NAPS 0.1621 0.1841 0.1561 0.1565 0.1484 0.158 0.143 8.72%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
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%
P/EPS 10.61 8.24 3.92 5.52 7.43 6.87 7.32 28.10%
EY 9.42 12.13 25.53 18.11 13.46 14.55 13.66 -21.96%
DY 3.21 9.06 13.64 15.63 7.14 12.37 10.80 -55.49%
P/NAPS 0.68 0.64 0.50 0.73 1.00 0.91 1.15 -29.57%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
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%
P/EPS 9.90 10.01 4.27 5.87 7.78 7.90 7.32 22.31%
EY 10.10 9.99 23.40 17.05 12.85 12.65 13.66 -18.24%
DY 3.44 7.46 12.50 14.71 6.82 10.76 10.80 -53.39%
P/NAPS 0.64 0.77 0.55 0.77 1.05 1.05 1.15 -32.36%

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