[YBS] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 35.26%
YoY- 667.87%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 85,753 79,917 79,509 76,200 71,577 68,383 63,170 22.57%
PBT 8,571 8,481 7,115 6,058 4,573 3,261 3,050 99.01%
Tax -1,580 -1,223 -923 -1,264 -972 -868 -798 57.61%
NP 6,991 7,258 6,192 4,794 3,601 2,393 2,252 112.65%
-
NP to SH 7,628 7,473 6,168 4,661 3,446 2,215 2,110 135.36%
-
Tax Rate 18.43% 14.42% 12.97% 20.86% 21.26% 26.62% 26.16% -
Total Cost 78,762 72,659 73,317 71,406 67,976 65,990 60,918 18.66%
-
Net Worth 72,985 70,464 70,451 66,772 32,237 63,824 61,087 12.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 72,985 70,464 70,451 66,772 32,237 63,824 61,087 12.58%
NOSH 251,675 251,670 251,613 251,613 246,896 246,434 245,095 1.78%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.15% 9.08% 7.79% 6.29% 5.03% 3.50% 3.56% -
ROE 10.45% 10.61% 8.75% 6.98% 10.69% 3.47% 3.45% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 34.07 31.76 31.60 30.81 57.73 27.86 25.85 20.18%
EPS 3.03 2.97 2.45 1.88 2.78 0.90 0.86 131.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.28 0.27 0.26 0.26 0.25 10.39%
Adjusted Per Share Value based on latest NOSH - 251,613
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 32.62 30.40 30.24 28.99 27.23 26.01 24.03 22.57%
EPS 2.90 2.84 2.35 1.77 1.31 0.84 0.80 135.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2776 0.268 0.268 0.254 0.1226 0.2428 0.2324 12.56%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.69 0.49 0.59 0.725 0.36 0.31 0.36 -
P/RPS 2.03 1.54 1.87 2.35 0.62 1.11 1.39 28.69%
P/EPS 22.77 16.50 24.07 38.47 12.95 34.36 41.69 -33.15%
EY 4.39 6.06 4.15 2.60 7.72 2.91 2.40 49.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.75 2.11 2.69 1.38 1.19 1.44 39.74%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 25/08/22 26/05/22 21/02/22 18/11/21 26/08/21 27/05/21 -
Price 0.595 0.725 0.50 0.55 0.505 0.43 0.34 -
P/RPS 1.75 2.28 1.58 1.79 0.87 1.54 1.32 20.66%
P/EPS 19.63 24.41 20.40 29.18 18.17 47.65 39.37 -37.09%
EY 5.09 4.10 4.90 3.43 5.50 2.10 2.54 58.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.59 1.79 2.04 1.94 1.65 1.36 31.43%

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