[YBS] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.94%
YoY- 147.02%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 36,659 37,351 36,932 36,647 36,991 36,422 33,108 7.02%
PBT 6,110 6,873 6,386 5,919 5,004 4,921 3,864 35.69%
Tax -788 -892 -672 -618 -621 -584 -567 24.51%
NP 5,322 5,981 5,714 5,301 4,383 4,337 3,297 37.56%
-
NP to SH 5,322 5,981 5,714 5,301 4,383 4,337 3,297 37.56%
-
Tax Rate 12.90% 12.98% 10.52% 10.44% 12.41% 11.87% 14.67% -
Total Cost 31,337 31,370 31,218 31,346 32,608 32,085 29,811 3.38%
-
Net Worth 43,412 44,984 43,004 43,145 43,325 44,812 42,945 0.72%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,750 5,633 5,626 5,626 3,750 1,960 93 1073.24%
Div Payout % 70.47% 94.20% 98.47% 106.15% 85.58% 45.20% 2.83% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 43,412 44,984 43,004 43,145 43,325 44,812 42,945 0.72%
NOSH 188,750 187,435 186,976 187,589 188,372 186,718 186,718 0.72%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.52% 16.01% 15.47% 14.47% 11.85% 11.91% 9.96% -
ROE 12.26% 13.30% 13.29% 12.29% 10.12% 9.68% 7.68% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.42 19.93 19.75 19.54 19.64 19.51 17.73 6.25%
EPS 2.82 3.19 3.06 2.83 2.33 2.32 1.77 36.37%
DPS 2.00 3.00 3.00 3.00 2.00 1.05 0.05 1066.98%
NAPS 0.23 0.24 0.23 0.23 0.23 0.24 0.23 0.00%
Adjusted Per Share Value based on latest NOSH - 187,589
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.94 14.21 14.05 13.94 14.07 13.85 12.59 7.01%
EPS 2.02 2.28 2.17 2.02 1.67 1.65 1.25 37.66%
DPS 1.43 2.14 2.14 2.14 1.43 0.75 0.04 982.86%
NAPS 0.1651 0.1711 0.1636 0.1641 0.1648 0.1705 0.1634 0.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.21 0.25 0.23 0.24 0.20 0.24 0.16 -
P/RPS 1.08 1.25 1.16 1.23 1.02 1.23 0.90 12.91%
P/EPS 7.45 7.83 7.53 8.49 8.60 10.33 9.06 -12.21%
EY 13.43 12.76 13.29 11.77 11.63 9.68 11.04 13.94%
DY 9.52 12.00 13.04 12.50 10.00 4.38 0.31 878.61%
P/NAPS 0.91 1.04 1.00 1.04 0.87 1.00 0.70 19.09%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 18/08/11 26/05/11 24/02/11 11/11/10 19/08/10 25/05/10 -
Price 0.22 0.21 0.25 0.23 0.25 0.23 0.14 -
P/RPS 1.13 1.05 1.27 1.18 1.27 1.18 0.79 26.92%
P/EPS 7.80 6.58 8.18 8.14 10.74 9.90 7.93 -1.09%
EY 12.82 15.20 12.22 12.29 9.31 10.10 12.61 1.10%
DY 9.09 14.29 12.00 13.04 8.00 4.57 0.36 758.98%
P/NAPS 0.96 0.88 1.09 1.00 1.09 0.96 0.61 35.26%

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