[YBS] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 55.58%
YoY- 1237.29%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 79,917 79,509 76,200 71,577 68,383 63,170 60,728 20.14%
PBT 8,481 7,115 6,058 4,573 3,261 3,050 727 416.68%
Tax -1,223 -923 -1,264 -972 -868 -798 -51 736.43%
NP 7,258 6,192 4,794 3,601 2,393 2,252 676 388.80%
-
NP to SH 7,473 6,168 4,661 3,446 2,215 2,110 607 435.63%
-
Tax Rate 14.42% 12.97% 20.86% 21.26% 26.62% 26.16% 7.02% -
Total Cost 72,659 73,317 71,406 67,976 65,990 60,918 60,052 13.58%
-
Net Worth 70,464 70,451 66,772 32,237 63,824 61,087 60,065 11.26%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 70,464 70,451 66,772 32,237 63,824 61,087 60,065 11.26%
NOSH 251,670 251,613 251,613 246,896 246,434 245,095 245,095 1.78%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.08% 7.79% 6.29% 5.03% 3.50% 3.56% 1.11% -
ROE 10.61% 8.75% 6.98% 10.69% 3.47% 3.45% 1.01% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.76 31.60 30.81 57.73 27.86 25.85 25.28 16.47%
EPS 2.97 2.45 1.88 2.78 0.90 0.86 0.25 423.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.26 0.26 0.25 0.25 7.87%
Adjusted Per Share Value based on latest NOSH - 246,896
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.40 30.24 28.99 27.23 26.01 24.03 23.10 20.15%
EPS 2.84 2.35 1.77 1.31 0.84 0.80 0.23 436.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.268 0.268 0.254 0.1226 0.2428 0.2324 0.2285 11.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.49 0.59 0.725 0.36 0.31 0.36 0.185 -
P/RPS 1.54 1.87 2.35 0.62 1.11 1.39 0.73 64.71%
P/EPS 16.50 24.07 38.47 12.95 34.36 41.69 73.23 -63.07%
EY 6.06 4.15 2.60 7.72 2.91 2.40 1.37 170.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.11 2.69 1.38 1.19 1.44 0.74 77.78%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 21/02/22 18/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.725 0.50 0.55 0.505 0.43 0.34 0.41 -
P/RPS 2.28 1.58 1.79 0.87 1.54 1.32 1.62 25.66%
P/EPS 24.41 20.40 29.18 18.17 47.65 39.37 162.29 -71.81%
EY 4.10 4.90 3.43 5.50 2.10 2.54 0.62 253.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 1.79 2.04 1.94 1.65 1.36 1.64 35.72%

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