[YBS] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 68.92%
YoY- 206.56%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 62,912 60,882 55,476 44,343 36,282 28,555 24,913 85.75%
PBT 8,941 9,183 9,537 4,482 2,751 1,205 889 367.90%
Tax -1,695 -1,981 -2,045 -1,406 -965 -487 -412 157.41%
NP 7,246 7,202 7,492 3,076 1,786 718 477 516.43%
-
NP to SH 7,203 7,230 7,578 3,179 1,882 755 496 498.15%
-
Tax Rate 18.96% 21.57% 21.44% 31.37% 35.08% 40.41% 46.34% -
Total Cost 55,666 53,680 47,984 41,267 34,496 27,837 24,436 73.39%
-
Net Worth 58,078 58,078 58,078 53,238 53,238 50,818 38,769 31.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 58,078 58,078 58,078 53,238 53,238 50,818 38,769 31.02%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 184,615 19.83%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.52% 11.83% 13.50% 6.94% 4.92% 2.51% 1.91% -
ROE 12.40% 12.45% 13.05% 5.97% 3.54% 1.49% 1.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.00 25.16 22.92 18.32 14.99 11.80 13.49 55.05%
EPS 2.98 2.99 3.13 1.31 0.78 0.31 0.27 397.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.22 0.22 0.21 0.21 9.33%
Adjusted Per Share Value based on latest NOSH - 241,994
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.56 22.80 20.77 16.60 13.59 10.69 9.33 85.75%
EPS 2.70 2.71 2.84 1.19 0.70 0.28 0.19 489.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2175 0.2175 0.2175 0.1994 0.1994 0.1903 0.1452 31.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.275 0.265 0.22 0.175 0.18 0.18 0.20 -
P/RPS 1.06 1.05 0.96 0.96 1.20 1.53 1.48 -19.99%
P/EPS 9.24 8.87 7.03 13.32 23.15 57.69 74.44 -75.21%
EY 10.82 11.27 14.23 7.51 4.32 1.73 1.34 304.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 0.92 0.80 0.82 0.86 0.95 13.62%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 29/05/14 27/02/14 14/11/13 23/08/13 31/05/13 26/02/13 -
Price 0.265 0.32 0.28 0.215 0.17 0.19 0.19 -
P/RPS 1.02 1.27 1.22 1.17 1.13 1.61 1.41 -19.46%
P/EPS 8.90 10.71 8.94 16.37 21.86 60.90 70.72 -74.98%
EY 11.23 9.34 11.18 6.11 4.57 1.64 1.41 300.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.33 1.17 0.98 0.77 0.90 0.90 14.35%

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