[YBS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -52.17%
YoY- -85.92%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 44,343 36,282 28,555 24,913 24,698 25,841 29,673 30.67%
PBT 4,482 2,751 1,205 889 1,108 843 2,391 51.97%
Tax -1,406 -965 -487 -412 -71 -16 -365 145.53%
NP 3,076 1,786 718 477 1,037 827 2,026 32.06%
-
NP to SH 3,179 1,882 755 496 1,037 827 2,026 34.99%
-
Tax Rate 31.37% 35.08% 40.41% 46.34% 6.41% 1.90% 15.27% -
Total Cost 41,267 34,496 27,837 24,436 23,661 25,014 27,647 30.57%
-
Net Worth 53,238 53,238 50,818 38,769 38,744 39,449 39,199 22.61%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 3,762 3,762 5,636 -
Div Payout % - - - - 362.83% 454.96% 278.23% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 53,238 53,238 50,818 38,769 38,744 39,449 39,199 22.61%
NOSH 241,994 241,994 241,994 184,615 184,499 187,857 186,666 18.87%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.94% 4.92% 2.51% 1.91% 4.20% 3.20% 6.83% -
ROE 5.97% 3.54% 1.49% 1.28% 2.68% 2.10% 5.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.32 14.99 11.80 13.49 13.39 13.76 15.90 9.89%
EPS 1.31 0.78 0.31 0.27 0.56 0.44 1.09 13.02%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 3.00 -
NAPS 0.22 0.22 0.21 0.21 0.21 0.21 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 184,615
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.87 13.80 10.86 9.48 9.39 9.83 11.29 30.66%
EPS 1.21 0.72 0.29 0.19 0.39 0.31 0.77 35.12%
DPS 0.00 0.00 0.00 0.00 1.43 1.43 2.14 -
NAPS 0.2025 0.2025 0.1933 0.1475 0.1474 0.1501 0.1491 22.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.175 0.18 0.18 0.20 0.20 0.23 0.28 -
P/RPS 0.96 1.20 1.53 1.48 1.49 1.67 1.76 -33.21%
P/EPS 13.32 23.15 57.69 74.44 35.58 52.25 25.80 -35.61%
EY 7.51 4.32 1.73 1.34 2.81 1.91 3.88 55.24%
DY 0.00 0.00 0.00 0.00 10.00 8.70 10.71 -
P/NAPS 0.80 0.82 0.86 0.95 0.95 1.10 1.33 -28.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 23/08/13 31/05/13 26/02/13 27/11/12 09/08/12 24/05/12 -
Price 0.215 0.17 0.19 0.19 0.20 0.22 0.24 -
P/RPS 1.17 1.13 1.61 1.41 1.49 1.60 1.51 -15.62%
P/EPS 16.37 21.86 60.90 70.72 35.58 49.97 22.11 -18.14%
EY 6.11 4.57 1.64 1.41 2.81 2.00 4.52 22.23%
DY 0.00 0.00 0.00 0.00 10.00 9.09 12.50 -
P/NAPS 0.98 0.77 0.90 0.90 0.95 1.05 1.14 -9.58%

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