[YBS] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 0.92%
YoY- 33.87%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 19,626 19,838 19,617 20,181 19,865 18,817 18,473 4.11%
PBT 4,835 4,883 4,919 5,345 5,603 5,124 5,317 -6.13%
Tax -341 -497 -574 -535 -837 -583 -551 -27.35%
NP 4,494 4,386 4,345 4,810 4,766 4,541 4,766 -3.83%
-
NP to SH 4,494 4,386 4,345 4,810 4,766 4,541 4,766 -3.83%
-
Tax Rate 7.05% 10.18% 11.67% 10.01% 14.94% 11.38% 10.36% -
Total Cost 15,132 15,452 15,272 15,371 15,099 14,276 13,707 6.80%
-
Net Worth 24,000 22,653 22,500 20,566 21,960 20,538 19,244 15.84%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,069 1,469 1,469 1,469 440 821 1,127 94.88%
Div Payout % 68.29% 33.49% 33.81% 30.54% 9.25% 18.08% 23.66% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 24,000 22,653 22,500 20,566 21,960 20,538 19,244 15.84%
NOSH 160,000 151,022 150,000 146,901 146,404 146,704 91,640 44.94%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 22.90% 22.11% 22.15% 23.83% 23.99% 24.13% 25.80% -
ROE 18.73% 19.36% 19.31% 23.39% 21.70% 22.11% 24.77% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.27 13.14 13.08 13.74 13.57 12.83 20.16 -28.15%
EPS 2.81 2.90 2.90 3.27 3.26 3.10 5.20 -33.63%
DPS 1.92 0.97 0.98 1.00 0.30 0.56 1.23 34.52%
NAPS 0.15 0.15 0.15 0.14 0.15 0.14 0.21 -20.07%
Adjusted Per Share Value based on latest NOSH - 146,901
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.35 7.43 7.35 7.56 7.44 7.05 6.92 4.09%
EPS 1.68 1.64 1.63 1.80 1.78 1.70 1.78 -3.77%
DPS 1.15 0.55 0.55 0.55 0.17 0.31 0.42 95.59%
NAPS 0.0899 0.0848 0.0843 0.077 0.0822 0.0769 0.0721 15.83%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.31 0.28 0.30 0.37 0.41 0.46 0.89 -
P/RPS 2.53 2.13 2.29 2.69 3.02 3.59 4.42 -31.03%
P/EPS 11.04 9.64 10.36 11.30 12.59 14.86 17.11 -25.31%
EY 9.06 10.37 9.66 8.85 7.94 6.73 5.84 33.97%
DY 6.19 3.47 3.26 2.70 0.73 1.22 1.38 171.73%
P/NAPS 2.07 1.87 2.00 2.64 2.73 3.29 4.24 -37.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 11/11/05 05/08/05 16/05/05 28/02/05 28/10/04 12/08/04 28/05/04 -
Price 0.29 0.24 0.28 0.35 0.38 0.43 0.81 -
P/RPS 2.36 1.83 2.14 2.55 2.80 3.35 4.02 -29.86%
P/EPS 10.32 8.26 9.67 10.69 11.67 13.89 15.57 -23.96%
EY 9.69 12.10 10.35 9.36 8.57 7.20 6.42 31.54%
DY 6.61 4.05 3.50 2.86 0.79 1.30 1.52 166.18%
P/NAPS 1.93 1.60 1.87 2.50 2.53 3.07 3.86 -36.97%

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