[YBS] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 3.45%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 26,574 24,523 23,374 20,680 19,626 19,838 19,617 22.40%
PBT 8,379 7,665 6,736 5,476 4,835 4,883 4,919 42.58%
Tax -1,733 -1,560 -1,125 -827 -341 -497 -574 108.75%
NP 6,646 6,105 5,611 4,649 4,494 4,386 4,345 32.71%
-
NP to SH 6,646 6,105 5,611 4,649 4,494 4,386 4,345 32.71%
-
Tax Rate 20.68% 20.35% 16.70% 15.10% 7.05% 10.18% 11.67% -
Total Cost 19,928 18,418 17,763 16,031 15,132 15,452 15,272 19.39%
-
Net Worth 30,289 27,229 25,692 23,960 24,000 22,653 22,500 21.89%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,280 3,197 3,197 3,197 3,069 1,469 1,469 70.74%
Div Payout % 49.35% 52.37% 56.98% 68.77% 68.29% 33.49% 33.81% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 30,289 27,229 25,692 23,960 24,000 22,653 22,500 21.89%
NOSH 168,275 160,175 160,576 159,733 160,000 151,022 150,000 7.95%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 25.01% 24.89% 24.01% 22.48% 22.90% 22.11% 22.15% -
ROE 21.94% 22.42% 21.84% 19.40% 18.73% 19.36% 19.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.79 15.31 14.56 12.95 12.27 13.14 13.08 13.36%
EPS 3.95 3.81 3.49 2.91 2.81 2.90 2.90 22.85%
DPS 1.95 2.00 1.99 2.00 1.92 0.97 0.98 58.13%
NAPS 0.18 0.17 0.16 0.15 0.15 0.15 0.15 12.91%
Adjusted Per Share Value based on latest NOSH - 159,733
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.95 9.18 8.75 7.74 7.35 7.43 7.35 22.35%
EPS 2.49 2.29 2.10 1.74 1.68 1.64 1.63 32.60%
DPS 1.23 1.20 1.20 1.20 1.15 0.55 0.55 70.92%
NAPS 0.1134 0.102 0.0962 0.0897 0.0899 0.0848 0.0843 21.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.28 0.28 0.31 0.30 0.31 0.28 0.30 -
P/RPS 1.77 1.83 2.13 2.32 2.53 2.13 2.29 -15.76%
P/EPS 7.09 7.35 8.87 10.31 11.04 9.64 10.36 -22.32%
EY 14.11 13.61 11.27 9.70 9.06 10.37 9.66 28.70%
DY 6.96 7.14 6.42 6.67 6.19 3.47 3.26 65.72%
P/NAPS 1.56 1.65 1.94 2.00 2.07 1.87 2.00 -15.25%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 22/08/06 19/05/06 20/02/06 11/11/05 05/08/05 16/05/05 -
Price 0.31 0.28 0.28 0.29 0.29 0.24 0.28 -
P/RPS 1.96 1.83 1.92 2.24 2.36 1.83 2.14 -5.68%
P/EPS 7.85 7.35 8.01 9.96 10.32 8.26 9.67 -12.96%
EY 12.74 13.61 12.48 10.04 9.69 12.10 10.35 14.84%
DY 6.29 7.14 7.11 6.90 6.61 4.05 3.50 47.76%
P/NAPS 1.72 1.65 1.75 1.93 1.93 1.60 1.87 -5.41%

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