[YBS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[YBS] YBS INTERNATIONAL BERHAD

Announcement Date

25-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -13.92%

YoY- -59.05%

Quarter Report

Microsoft Word - 2009 LNG_4th QR.pdf

Latest QR

Upcoming QR

YBS's Result

YBS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	36,991	36,422	33,108	29,264	26,660	27,445	29,574	16.07%
YoY %	1.56%	10.01%	13.14%	9.77%	-2.86%	-7.20%	-	-
Horiz. %	125.08%	123.16%	111.95%	98.95%	90.15%	92.80%	100.00%	-
PBT	5,004	4,921	3,864	2,453	2,305	2,679	3,976	16.55%
YoY %	1.69%	27.36%	57.52%	6.42%	-13.96%	-32.62%	-	-
Horiz. %	125.86%	123.77%	97.18%	61.70%	57.97%	67.38%	100.00%	-
Tax	-621	-584	-567	-307	188	60	-240	88.36%
YoY %	-6.34%	-3.00%	-84.69%	-263.30%	213.33%	125.00%	-	-
Horiz. %	258.75%	243.33%	236.25%	127.92%	-78.33%	-25.00%	100.00%	-
NP	4,383	4,337	3,297	2,146	2,493	2,739	3,736	11.22%
YoY %	1.06%	31.54%	53.63%	-13.92%	-8.98%	-26.69%	-	-
Horiz. %	117.32%	116.09%	88.25%	57.44%	66.73%	73.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,383	4,337	3,297	2,146	2,493	2,739	3,736	11.22%
YoY %	1.06%	31.54%	53.63%	-13.92%	-8.98%	-26.69%	-	-
Horiz. %	117.32%	116.09%	88.25%	57.44%	66.73%	73.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.41%	11.87%	14.67%	12.52%	-8.16%	-2.24%	6.04%	-
YoY %	4.55%	-19.09%	17.17%	253.43%	-264.29%	-137.09%	-	-
Horiz. %	205.46%	196.52%	242.88%	207.28%	-135.10%	-37.09%	100.00%	-
Total Cost	32,608	32,085	29,811	27,118	24,167	24,706	25,838	16.76%
YoY %	1.63%	7.63%	9.93%	12.21%	-2.18%	-4.38%	-	-
Horiz. %	126.20%	124.18%	115.38%	104.95%	93.53%	95.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	43,325	44,812	42,945	41,311	40,995	42,625	48,400	-7.11%
YoY %	-3.32%	4.35%	3.96%	0.77%	-3.82%	-11.93%	-	-
Horiz. %	89.51%	92.59%	88.73%	85.35%	84.70%	88.07%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	3,750	1,960	93	93	1,026	932	2,790	21.76%
YoY %	91.33%	2,007.53%	0.00%	-90.94%	10.09%	-66.59%	-	-
Horiz. %	134.41%	70.25%	3.33%	3.33%	36.77%	33.41%	100.00%	-
Div Payout %	85.58%	45.20%	2.83%	4.34%	41.16%	34.06%	74.71%	-
YoY %	89.34%	1,497.17%	-34.79%	-89.46%	20.85%	-54.41%	-	-
Horiz. %	114.55%	60.50%	3.79%	5.81%	55.09%	45.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	43,325	44,812	42,945	41,311	40,995	42,625	48,400	-7.11%
YoY %	-3.32%	4.35%	3.96%	0.77%	-3.82%	-11.93%	-	-
Horiz. %	89.51%	92.59%	88.73%	85.35%	84.70%	88.07%	100.00%	-
NOSH	188,372	186,718	186,718	187,777	186,341	193,750	220,000	-9.82%
YoY %	0.89%	0.00%	-0.56%	0.77%	-3.82%	-11.93%	-	-
Horiz. %	85.62%	84.87%	84.87%	85.35%	84.70%	88.07%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	11.85%	11.91%	9.96%	7.33%	9.35%	9.98%	12.63%	-
YoY %	-0.50%	19.58%	35.88%	-21.60%	-6.31%	-20.98%	-	-
Horiz. %	93.82%	94.30%	78.86%	58.04%	74.03%	79.02%	100.00%	-
ROE	10.12%	9.68%	7.68%	5.19%	6.08%	6.43%	7.72%	-
YoY %	4.55%	26.04%	47.98%	-14.64%	-5.44%	-16.71%	-	-
Horiz. %	131.09%	125.39%	99.48%	67.23%	78.76%	83.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	19.64	19.51	17.73	15.58	14.31	14.17	13.44	28.74%
YoY %	0.67%	10.04%	13.80%	8.87%	0.99%	5.43%	-	-
Horiz. %	146.13%	145.16%	131.92%	115.92%	106.47%	105.43%	100.00%	-
EPS	2.33	2.32	1.77	1.14	1.34	1.41	1.70	23.36%
YoY %	0.43%	31.07%	55.26%	-14.93%	-4.96%	-17.06%	-	-
Horiz. %	137.06%	136.47%	104.12%	67.06%	78.82%	82.94%	100.00%	-
DPS	2.00	1.05	0.05	0.05	0.55	0.48	1.27	35.32%
YoY %	90.48%	2,000.00%	0.00%	-90.91%	14.58%	-62.20%	-	-
Horiz. %	157.48%	82.68%	3.94%	3.94%	43.31%	37.80%	100.00%	-
NAPS	0.23	0.24	0.23	0.22	0.22	0.22	0.22	3.00%
YoY %	-4.17%	4.35%	4.55%	0.00%	0.00%	0.00%	-	-
Horiz. %	104.55%	109.09%	104.55%	100.00%	100.00%	100.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 187,777
RPS	14.07	13.85	12.59	11.13	10.14	10.44	11.25	16.06%
YoY %	1.59%	10.01%	13.12%	9.76%	-2.87%	-7.20%	-	-
Horiz. %	125.07%	123.11%	111.91%	98.93%	90.13%	92.80%	100.00%	-
EPS	1.67	1.65	1.25	0.82	0.95	1.04	1.42	11.40%
YoY %	1.21%	32.00%	52.44%	-13.68%	-8.65%	-26.76%	-	-
Horiz. %	117.61%	116.20%	88.03%	57.75%	66.90%	73.24%	100.00%	-
DPS	1.43	0.75	0.04	0.04	0.39	0.35	1.06	22.06%
YoY %	90.67%	1,775.00%	0.00%	-89.74%	11.43%	-66.98%	-	-
Horiz. %	134.91%	70.75%	3.77%	3.77%	36.79%	33.02%	100.00%	-
NAPS	0.1648	0.1705	0.1634	0.1571	0.1559	0.1621	0.1841	-7.11%
YoY %	-3.34%	4.35%	4.01%	0.77%	-3.82%	-11.95%	-	-
Horiz. %	89.52%	92.61%	88.76%	85.33%	84.68%	88.05%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.20	0.24	0.16	0.18	0.14	0.15	0.14	-
P/RPS	1.02	1.23	0.90	1.16	0.98	1.06	1.04	-1.28%
YoY %	-17.07%	36.67%	-22.41%	18.37%	-7.55%	1.92%	-	-
Horiz. %	98.08%	118.27%	86.54%	111.54%	94.23%	101.92%	100.00%	-
P/EPS	8.60	10.33	9.06	15.75	10.46	10.61	8.24	2.88%
YoY %	-16.75%	14.02%	-42.48%	50.57%	-1.41%	28.76%	-	-
Horiz. %	104.37%	125.36%	109.95%	191.14%	126.94%	128.76%	100.00%	-
EY	11.63	9.68	11.04	6.35	9.56	9.42	12.13	-2.76%
YoY %	20.14%	-12.32%	73.86%	-33.58%	1.49%	-22.34%	-	-
Horiz. %	95.88%	79.80%	91.01%	52.35%	78.81%	77.66%	100.00%	-
DY	10.00	4.38	0.31	0.28	3.93	3.21	9.06	6.79%
YoY %	128.31%	1,312.90%	10.71%	-92.88%	22.43%	-64.57%	-	-
Horiz. %	110.38%	48.34%	3.42%	3.09%	43.38%	35.43%	100.00%	-
P/NAPS	0.87	1.00	0.70	0.82	0.64	0.68	0.64	22.69%
YoY %	-13.00%	42.86%	-14.63%	28.12%	-5.88%	6.25%	-	-
Horiz. %	135.94%	156.25%	109.38%	128.12%	100.00%	106.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	11/11/10	19/08/10	25/05/10	25/02/10	17/11/09	20/08/09	21/05/09	-
Price	0.25	0.23	0.14	0.16	0.17	0.14	0.17	-
P/RPS	1.27	1.18	0.79	1.03	1.19	0.99	1.26	0.52%
YoY %	7.63%	49.37%	-23.30%	-13.45%	20.20%	-21.43%	-	-
Horiz. %	100.79%	93.65%	62.70%	81.75%	94.44%	78.57%	100.00%	-
P/EPS	10.74	9.90	7.93	14.00	12.71	9.90	10.01	4.80%
YoY %	8.48%	24.84%	-43.36%	10.15%	28.38%	-1.10%	-	-
Horiz. %	107.29%	98.90%	79.22%	139.86%	126.97%	98.90%	100.00%	-
EY	9.31	10.10	12.61	7.14	7.87	10.10	9.99	-4.58%
YoY %	-7.82%	-19.90%	76.61%	-9.28%	-22.08%	1.10%	-	-
Horiz. %	93.19%	101.10%	126.23%	71.47%	78.78%	101.10%	100.00%	-
DY	8.00	4.57	0.36	0.31	3.24	3.44	7.46	4.76%
YoY %	75.05%	1,169.44%	16.13%	-90.43%	-5.81%	-53.89%	-	-
Horiz. %	107.24%	61.26%	4.83%	4.16%	43.43%	46.11%	100.00%	-
P/NAPS	1.09	0.96	0.61	0.73	0.77	0.64	0.77	26.04%
YoY %	13.54%	57.38%	-16.44%	-5.19%	20.31%	-16.88%	-	-
Horiz. %	141.56%	124.68%	79.22%	94.81%	100.00%	83.12%	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