[YBS] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	26,660	27,445	29,574	32,628	32,802	31,194	29,886	-7.32%
YoY %	-2.86%	-7.20%	-9.36%	-0.53%	5.15%	4.38%	-	-
Horiz. %	89.21%	91.83%	98.96%	109.17%	109.76%	104.38%	100.00%	-
PBT	2,305	2,679	3,976	5,756	6,458	6,039	5,925	-46.67%
YoY %	-13.96%	-32.62%	-30.92%	-10.87%	6.94%	1.92%	-	-
Horiz. %	38.90%	45.22%	67.11%	97.15%	109.00%	101.92%	100.00%	-
Tax	188	60	-240	-516	-1,037	-786	-431	-
YoY %	213.33%	125.00%	53.49%	50.24%	-31.93%	-82.37%	-	-
Horiz. %	-43.62%	-13.92%	55.68%	119.72%	240.60%	182.37%	100.00%	-
NP	2,493	2,739	3,736	5,240	5,421	5,253	5,494	-40.92%
YoY %	-8.98%	-26.69%	-28.70%	-3.34%	3.20%	-4.39%	-	-
Horiz. %	45.38%	49.85%	68.00%	95.38%	98.67%	95.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,493	2,739	3,736	5,240	5,421	5,253	5,494	-40.92%
YoY %	-8.98%	-26.69%	-28.70%	-3.34%	3.20%	-4.39%	-	-
Horiz. %	45.38%	49.85%	68.00%	95.38%	98.67%	95.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-8.16%	-2.24%	6.04%	8.96%	16.06%	13.02%	7.27%	-
YoY %	-264.29%	-137.09%	-32.59%	-44.21%	23.35%	79.09%	-	-
Horiz. %	-112.24%	-30.81%	83.08%	123.25%	220.91%	179.09%	100.00%	-
Total Cost	24,167	24,706	25,838	27,388	27,381	25,941	24,392	-0.61%
YoY %	-2.18%	-4.38%	-5.66%	0.03%	5.55%	6.35%	-	-
Horiz. %	99.08%	101.29%	105.93%	112.28%	112.25%	106.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	40,995	42,625	48,400	41,048	41,148	39,019	41,531	-0.86%
YoY %	-3.82%	-11.93%	17.91%	-0.24%	5.46%	-6.05%	-	-
Horiz. %	98.71%	102.63%	116.54%	98.84%	99.08%	93.95%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	1,026	932	2,790	2,790	4,678	2,820	4,670	-63.55%
YoY %	10.09%	-66.59%	0.00%	-40.36%	65.89%	-39.61%	-	-
Horiz. %	21.97%	19.96%	59.74%	59.74%	100.17%	60.39%	100.00%	-
Div Payout %	41.16%	34.06%	74.71%	53.26%	86.30%	53.69%	85.01%	-
YoY %	20.85%	-54.41%	40.27%	-38.29%	60.74%	-36.84%	-	-
Horiz. %	48.42%	40.07%	87.88%	62.65%	101.52%	63.16%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	40,995	42,625	48,400	41,048	41,148	39,019	41,531	-0.86%
YoY %	-3.82%	-11.93%	17.91%	-0.24%	5.46%	-6.05%	-	-
Horiz. %	98.71%	102.63%	116.54%	98.84%	99.08%	93.95%	100.00%	-
NOSH	186,341	193,750	220,000	186,585	187,037	185,806	188,780	-0.86%
YoY %	-3.82%	-11.93%	17.91%	-0.24%	0.66%	-1.58%	-	-
Horiz. %	98.71%	102.63%	116.54%	98.84%	99.08%	98.42%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	9.35%	9.98%	12.63%	16.06%	16.53%	16.84%	18.38%	-
YoY %	-6.31%	-20.98%	-21.36%	-2.84%	-1.84%	-8.38%	-	-
Horiz. %	50.87%	54.30%	68.72%	87.38%	89.93%	91.62%	100.00%	-
ROE	6.08%	6.43%	7.72%	12.77%	13.17%	13.46%	13.23%	-
YoY %	-5.44%	-16.71%	-39.55%	-3.04%	-2.15%	1.74%	-	-
Horiz. %	45.96%	48.60%	58.35%	96.52%	99.55%	101.74%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	14.31	14.17	13.44	17.49	17.54	16.79	15.83	-6.50%
YoY %	0.99%	5.43%	-23.16%	-0.29%	4.47%	6.06%	-	-
Horiz. %	90.40%	89.51%	84.90%	110.49%	110.80%	106.06%	100.00%	-
EPS	1.34	1.41	1.70	2.81	2.90	2.83	2.91	-40.34%
YoY %	-4.96%	-17.06%	-39.50%	-3.10%	2.47%	-2.75%	-	-
Horiz. %	46.05%	48.45%	58.42%	96.56%	99.66%	97.25%	100.00%	-
DPS	0.55	0.48	1.27	1.50	2.50	1.50	2.47	-63.22%
YoY %	14.58%	-62.20%	-15.33%	-40.00%	66.67%	-39.27%	-	-
Horiz. %	22.27%	19.43%	51.42%	60.73%	101.21%	60.73%	100.00%	-
NAPS	0.22	0.22	0.22	0.22	0.22	0.21	0.22	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	4.76%	-4.55%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	95.45%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 186,585
RPS	10.14	10.44	11.25	12.41	12.48	11.87	11.37	-7.34%
YoY %	-2.87%	-7.20%	-9.35%	-0.56%	5.14%	4.40%	-	-
Horiz. %	89.18%	91.82%	98.94%	109.15%	109.76%	104.40%	100.00%	-
EPS	0.95	1.04	1.42	1.99	2.06	2.00	2.09	-40.85%
YoY %	-8.65%	-26.76%	-28.64%	-3.40%	3.00%	-4.31%	-	-
Horiz. %	45.45%	49.76%	67.94%	95.22%	98.56%	95.69%	100.00%	-
DPS	0.39	0.35	1.06	1.06	1.78	1.07	1.78	-63.62%
YoY %	11.43%	-66.98%	0.00%	-40.45%	66.36%	-39.89%	-	-
Horiz. %	21.91%	19.66%	59.55%	59.55%	100.00%	60.11%	100.00%	-
NAPS	0.1559	0.1621	0.1841	0.1561	0.1565	0.1484	0.158	-0.88%
YoY %	-3.82%	-11.95%	17.94%	-0.26%	5.46%	-6.08%	-	-
Horiz. %	98.67%	102.59%	116.52%	98.80%	99.05%	93.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.14	0.15	0.14	0.11	0.16	0.21	0.20	-
P/RPS	0.98	1.06	1.04	0.63	0.91	1.25	1.26	-15.41%
YoY %	-7.55%	1.92%	65.08%	-30.77%	-27.20%	-0.79%	-	-
Horiz. %	77.78%	84.13%	82.54%	50.00%	72.22%	99.21%	100.00%	-
P/EPS	10.46	10.61	8.24	3.92	5.52	7.43	6.87	32.31%
YoY %	-1.41%	28.76%	110.20%	-28.99%	-25.71%	8.15%	-	-
Horiz. %	152.26%	154.44%	119.94%	57.06%	80.35%	108.15%	100.00%	-
EY	9.56	9.42	12.13	25.53	18.11	13.46	14.55	-24.40%
YoY %	1.49%	-22.34%	-52.49%	40.97%	34.55%	-7.49%	-	-
Horiz. %	65.70%	64.74%	83.37%	175.46%	124.47%	92.51%	100.00%	-
DY	3.93	3.21	9.06	13.64	15.63	7.14	12.37	-53.40%
YoY %	22.43%	-64.57%	-33.58%	-12.73%	118.91%	-42.28%	-	-
Horiz. %	31.77%	25.95%	73.24%	110.27%	126.35%	57.72%	100.00%	-
P/NAPS	0.64	0.68	0.64	0.50	0.73	1.00	0.91	-20.89%
YoY %	-5.88%	6.25%	28.00%	-31.51%	-27.00%	9.89%	-	-
Horiz. %	70.33%	74.73%	70.33%	54.95%	80.22%	109.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	17/11/09	20/08/09	21/05/09	24/02/09	27/11/08	14/08/08	27/05/08	-
Price	0.17	0.14	0.17	0.12	0.17	0.22	0.23	-
P/RPS	1.19	0.99	1.26	0.69	0.97	1.31	1.45	-12.33%
YoY %	20.20%	-21.43%	82.61%	-28.87%	-25.95%	-9.66%	-	-
Horiz. %	82.07%	68.28%	86.90%	47.59%	66.90%	90.34%	100.00%	-
P/EPS	12.71	9.90	10.01	4.27	5.87	7.78	7.90	37.26%
YoY %	28.38%	-1.10%	134.43%	-27.26%	-24.55%	-1.52%	-	-
Horiz. %	160.89%	125.32%	126.71%	54.05%	74.30%	98.48%	100.00%	-
EY	7.87	10.10	9.99	23.40	17.05	12.85	12.65	-27.10%
YoY %	-22.08%	1.10%	-57.31%	37.24%	32.68%	1.58%	-	-
Horiz. %	62.21%	79.84%	78.97%	184.98%	134.78%	101.58%	100.00%	-
DY	3.24	3.44	7.46	12.50	14.71	6.82	10.76	-55.04%
YoY %	-5.81%	-53.89%	-40.32%	-15.02%	115.69%	-36.62%	-	-
Horiz. %	30.11%	31.97%	69.33%	116.17%	136.71%	63.38%	100.00%	-
P/NAPS	0.77	0.64	0.77	0.55	0.77	1.05	1.05	-18.66%
YoY %	20.31%	-16.88%	40.00%	-28.57%	-26.67%	0.00%	-	-
Horiz. %	73.33%	60.95%	73.33%	52.38%	73.33%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos