[YBS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -8.98%
YoY- -54.01%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 36,422 33,108 29,264 26,660 27,445 29,574 32,628 7.63%
PBT 4,921 3,864 2,453 2,305 2,679 3,976 5,756 -9.94%
Tax -584 -567 -307 188 60 -240 -516 8.62%
NP 4,337 3,297 2,146 2,493 2,739 3,736 5,240 -11.87%
-
NP to SH 4,337 3,297 2,146 2,493 2,739 3,736 5,240 -11.87%
-
Tax Rate 11.87% 14.67% 12.52% -8.16% -2.24% 6.04% 8.96% -
Total Cost 32,085 29,811 27,118 24,167 24,706 25,838 27,388 11.16%
-
Net Worth 44,812 42,945 41,311 40,995 42,625 48,400 41,048 6.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,960 93 93 1,026 932 2,790 2,790 -21.02%
Div Payout % 45.20% 2.83% 4.34% 41.16% 34.06% 74.71% 53.26% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 44,812 42,945 41,311 40,995 42,625 48,400 41,048 6.04%
NOSH 186,718 186,718 187,777 186,341 193,750 220,000 186,585 0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.91% 9.96% 7.33% 9.35% 9.98% 12.63% 16.06% -
ROE 9.68% 7.68% 5.19% 6.08% 6.43% 7.72% 12.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.51 17.73 15.58 14.31 14.17 13.44 17.49 7.58%
EPS 2.32 1.77 1.14 1.34 1.41 1.70 2.81 -12.02%
DPS 1.05 0.05 0.05 0.55 0.48 1.27 1.50 -21.21%
NAPS 0.24 0.23 0.22 0.22 0.22 0.22 0.22 5.98%
Adjusted Per Share Value based on latest NOSH - 186,341
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.85 12.59 11.13 10.14 10.44 11.25 12.41 7.61%
EPS 1.65 1.25 0.82 0.95 1.04 1.42 1.99 -11.77%
DPS 0.75 0.04 0.04 0.39 0.35 1.06 1.06 -20.64%
NAPS 0.1705 0.1634 0.1571 0.1559 0.1621 0.1841 0.1561 6.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.24 0.16 0.18 0.14 0.15 0.14 0.11 -
P/RPS 1.23 0.90 1.16 0.98 1.06 1.04 0.63 56.40%
P/EPS 10.33 9.06 15.75 10.46 10.61 8.24 3.92 91.12%
EY 9.68 11.04 6.35 9.56 9.42 12.13 25.53 -47.70%
DY 4.38 0.31 0.28 3.93 3.21 9.06 13.64 -53.20%
P/NAPS 1.00 0.70 0.82 0.64 0.68 0.64 0.50 58.94%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 25/05/10 25/02/10 17/11/09 20/08/09 21/05/09 24/02/09 -
Price 0.23 0.14 0.16 0.17 0.14 0.17 0.12 -
P/RPS 1.18 0.79 1.03 1.19 0.99 1.26 0.69 43.14%
P/EPS 9.90 7.93 14.00 12.71 9.90 10.01 4.27 75.44%
EY 10.10 12.61 7.14 7.87 10.10 9.99 23.40 -42.97%
DY 4.57 0.36 0.31 3.24 3.44 7.46 12.50 -48.96%
P/NAPS 0.96 0.61 0.73 0.77 0.64 0.77 0.55 45.11%

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