[YBS] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 138.38%
YoY- 1427.82%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 62,069 62,912 60,882 55,476 44,343 36,282 28,555 67.72%
PBT 6,105 8,941 9,183 9,537 4,482 2,751 1,205 194.69%
Tax -1,214 -1,695 -1,981 -2,045 -1,406 -965 -487 83.74%
NP 4,891 7,246 7,202 7,492 3,076 1,786 718 258.92%
-
NP to SH 4,868 7,203 7,230 7,578 3,179 1,882 755 246.02%
-
Tax Rate 19.89% 18.96% 21.57% 21.44% 31.37% 35.08% 40.41% -
Total Cost 57,178 55,666 53,680 47,984 41,267 34,496 27,837 61.51%
-
Net Worth 58,028 58,078 58,078 58,078 53,238 53,238 50,818 9.23%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 58,028 58,078 58,078 58,078 53,238 53,238 50,818 9.23%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.88% 11.52% 11.83% 13.50% 6.94% 4.92% 2.51% -
ROE 8.39% 12.40% 12.45% 13.05% 5.97% 3.54% 1.49% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.67 26.00 25.16 22.92 18.32 14.99 11.80 67.81%
EPS 2.01 2.98 2.99 3.13 1.31 0.78 0.31 247.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.24 0.22 0.22 0.21 9.30%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.61 23.93 23.16 21.10 16.87 13.80 10.86 67.74%
EPS 1.85 2.74 2.75 2.88 1.21 0.72 0.29 243.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2207 0.2209 0.2209 0.2209 0.2025 0.2025 0.1933 9.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.25 0.275 0.265 0.22 0.175 0.18 0.18 -
P/RPS 0.97 1.06 1.05 0.96 0.96 1.20 1.53 -26.18%
P/EPS 12.42 9.24 8.87 7.03 13.32 23.15 57.69 -64.04%
EY 8.05 10.82 11.27 14.23 7.51 4.32 1.73 178.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.15 1.10 0.92 0.80 0.82 0.86 13.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 29/05/14 27/02/14 14/11/13 23/08/13 31/05/13 -
Price 0.215 0.265 0.32 0.28 0.215 0.17 0.19 -
P/RPS 0.84 1.02 1.27 1.22 1.17 1.13 1.61 -35.16%
P/EPS 10.68 8.90 10.71 8.94 16.37 21.86 60.90 -68.63%
EY 9.36 11.23 9.34 11.18 6.11 4.57 1.64 219.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 1.33 1.17 0.98 0.77 0.90 0.00%

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
Post a Comment