[YBS] QoQ TTM Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -33.82%
YoY- -33.56%
Quarter Report
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 24,698 25,841 29,673 33,735 36,659 37,351 36,932 -23.47%
PBT 1,108 843 2,391 4,085 6,110 6,873 6,386 -68.79%
Tax -71 -16 -365 -563 -788 -892 -672 -77.55%
NP 1,037 827 2,026 3,522 5,322 5,981 5,714 -67.84%
-
NP to SH 1,037 827 2,026 3,522 5,322 5,981 5,714 -67.84%
-
Tax Rate 6.41% 1.90% 15.27% 13.78% 12.90% 12.98% 10.52% -
Total Cost 23,661 25,014 27,647 30,213 31,337 31,370 31,218 -16.82%
-
Net Worth 38,744 39,449 39,199 43,268 43,412 44,984 43,004 -6.70%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,762 3,762 5,636 5,636 3,750 5,633 5,626 -23.47%
Div Payout % 362.83% 454.96% 278.23% 160.05% 70.47% 94.20% 98.47% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 38,744 39,449 39,199 43,268 43,412 44,984 43,004 -6.70%
NOSH 184,499 187,857 186,666 188,125 188,750 187,435 186,976 -0.88%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.20% 3.20% 6.83% 10.44% 14.52% 16.01% 15.47% -
ROE 2.68% 2.10% 5.17% 8.14% 12.26% 13.30% 13.29% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.39 13.76 15.90 17.93 19.42 19.93 19.75 -22.77%
EPS 0.56 0.44 1.09 1.87 2.82 3.19 3.06 -67.66%
DPS 2.00 2.00 3.00 3.00 2.00 3.00 3.00 -23.62%
NAPS 0.21 0.21 0.21 0.23 0.23 0.24 0.23 -5.86%
Adjusted Per Share Value based on latest NOSH - 188,125
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.25 9.68 11.11 12.63 13.73 13.99 13.83 -23.46%
EPS 0.39 0.31 0.76 1.32 1.99 2.24 2.14 -67.75%
DPS 1.41 1.41 2.11 2.11 1.40 2.11 2.11 -23.50%
NAPS 0.1451 0.1477 0.1468 0.162 0.1626 0.1684 0.161 -6.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.20 0.23 0.28 0.22 0.21 0.25 0.23 -
P/RPS 1.49 1.67 1.76 1.23 1.08 1.25 1.16 18.11%
P/EPS 35.58 52.25 25.80 11.75 7.45 7.83 7.53 180.78%
EY 2.81 1.91 3.88 8.51 13.43 12.76 13.29 -64.40%
DY 10.00 8.70 10.71 13.64 9.52 12.00 13.04 -16.17%
P/NAPS 0.95 1.10 1.33 0.96 0.91 1.04 1.00 -3.35%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 09/08/12 24/05/12 28/02/12 24/11/11 18/08/11 26/05/11 -
Price 0.20 0.22 0.24 0.27 0.22 0.21 0.25 -
P/RPS 1.49 1.60 1.51 1.51 1.13 1.05 1.27 11.20%
P/EPS 35.58 49.97 22.11 14.42 7.80 6.58 8.18 165.74%
EY 2.81 2.00 4.52 6.93 12.82 15.20 12.22 -62.36%
DY 10.00 9.09 12.50 11.11 9.09 14.29 12.00 -11.41%
P/NAPS 0.95 1.05 1.14 1.17 0.96 0.88 1.09 -8.73%

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