[YBS] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -77.5%
YoY- -79.61%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 73,874 75,835 76,640 78,758 78,533 75,023 72,006 1.72%
PBT 2,939 2,078 976 845 2,581 2,813 3,228 -6.05%
Tax -1,262 -1,137 -896 -664 -840 -838 -821 33.15%
NP 1,677 941 80 181 1,741 1,975 2,407 -21.39%
-
NP to SH 1,934 1,192 313 457 2,031 2,187 2,571 -17.27%
-
Tax Rate 42.94% 54.72% 91.80% 78.58% 32.55% 29.79% 25.43% -
Total Cost 72,197 74,894 76,560 78,577 76,792 73,048 69,599 2.47%
-
Net Worth 58,078 58,078 55,658 55,658 58,078 55,658 55,658 2.87%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - 604 604 -
Div Payout % - - - - - 27.66% 23.53% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 58,078 58,078 55,658 55,658 58,078 55,658 55,658 2.87%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.27% 1.24% 0.10% 0.23% 2.22% 2.63% 3.34% -
ROE 3.33% 2.05% 0.56% 0.82% 3.50% 3.93% 4.62% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 30.53 31.34 31.67 32.55 32.45 31.00 29.76 1.71%
EPS 0.80 0.49 0.13 0.19 0.84 0.90 1.06 -17.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.25 -
NAPS 0.24 0.24 0.23 0.23 0.24 0.23 0.23 2.87%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.66 28.40 28.70 29.49 29.41 28.09 26.96 1.72%
EPS 0.72 0.45 0.12 0.17 0.76 0.82 0.96 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.23 -
NAPS 0.2175 0.2175 0.2084 0.2084 0.2175 0.2084 0.2084 2.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.16 0.13 0.155 0.195 0.185 0.18 0.185 -
P/RPS 0.52 0.41 0.49 0.60 0.57 0.58 0.62 -11.05%
P/EPS 20.02 26.39 119.84 103.26 22.04 19.92 17.41 9.75%
EY 4.99 3.79 0.83 0.97 4.54 5.02 5.74 -8.90%
DY 0.00 0.00 0.00 0.00 0.00 1.39 1.35 -
P/NAPS 0.67 0.54 0.67 0.85 0.77 0.78 0.80 -11.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 28/08/18 24/05/18 26/02/18 23/11/17 24/08/17 29/05/17 -
Price 0.15 0.145 0.15 0.175 0.205 0.20 0.17 -
P/RPS 0.49 0.46 0.47 0.54 0.63 0.65 0.57 -9.58%
P/EPS 18.77 29.44 115.97 92.67 24.43 22.13 16.00 11.22%
EY 5.33 3.40 0.86 1.08 4.09 4.52 6.25 -10.06%
DY 0.00 0.00 0.00 0.00 0.00 1.25 1.47 -
P/NAPS 0.63 0.60 0.65 0.76 0.85 0.87 0.74 -10.16%

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