[YBS] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -0.14%
YoY- -17.59%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 32,802 31,194 29,886 28,344 27,524 27,966 27,744 11.77%
PBT 6,458 6,039 5,925 6,035 6,305 7,890 8,920 -19.32%
Tax -1,037 -786 -431 -129 -391 -866 -1,463 -20.45%
NP 5,421 5,253 5,494 5,906 5,914 7,024 7,457 -19.10%
-
NP to SH 5,421 5,253 5,494 5,906 5,914 7,024 7,457 -19.10%
-
Tax Rate 16.06% 13.02% 7.27% 2.14% 6.20% 10.98% 16.40% -
Total Cost 27,381 25,941 24,392 22,438 21,610 20,942 20,287 22.06%
-
Net Worth 41,148 39,019 41,531 37,604 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,678 2,820 4,670 4,670 3,586 5,269 3,419 23.17%
Div Payout % 86.30% 53.69% 85.01% 79.08% 60.64% 75.02% 45.85% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 41,148 39,019 41,531 37,604 0 0 0 -
NOSH 187,037 185,806 188,780 188,021 185,454 184,999 183,736 1.19%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.53% 16.84% 18.38% 20.84% 21.49% 25.12% 26.88% -
ROE 13.17% 13.46% 13.23% 15.71% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.54 16.79 15.83 15.07 14.84 15.12 15.10 10.47%
EPS 2.90 2.83 2.91 3.14 3.19 3.80 4.06 -20.04%
DPS 2.50 1.50 2.47 2.48 1.93 2.85 1.86 21.72%
NAPS 0.22 0.21 0.22 0.20 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 188,021
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.48 11.87 11.37 10.78 10.47 10.64 10.55 11.81%
EPS 2.06 2.00 2.09 2.25 2.25 2.67 2.84 -19.22%
DPS 1.78 1.07 1.78 1.78 1.36 2.00 1.30 23.23%
NAPS 0.1565 0.1484 0.158 0.143 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.16 0.21 0.20 0.23 0.27 0.32 0.32 -
P/RPS 0.91 1.25 1.26 1.53 1.82 2.12 2.12 -43.00%
P/EPS 5.52 7.43 6.87 7.32 8.47 8.43 7.88 -21.07%
EY 18.11 13.46 14.55 13.66 11.81 11.86 12.68 26.74%
DY 15.63 7.14 12.37 10.80 7.16 8.90 5.82 92.86%
P/NAPS 0.73 1.00 0.91 1.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 14/08/08 27/05/08 18/02/08 27/11/07 16/08/07 24/05/07 -
Price 0.17 0.22 0.23 0.23 0.23 0.28 0.32 -
P/RPS 0.97 1.31 1.45 1.53 1.55 1.85 2.12 -40.53%
P/EPS 5.87 7.78 7.90 7.32 7.21 7.37 7.88 -17.78%
EY 17.05 12.85 12.65 13.66 13.86 13.56 12.68 21.75%
DY 14.71 6.82 10.76 10.80 8.41 10.17 5.82 85.23%
P/NAPS 0.77 1.05 1.05 1.15 0.00 0.00 0.00 -

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