[YBS] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 20.69%
YoY- 29.14%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 27,759 26,574 24,523 23,374 20,680 19,626 19,838 25.02%
PBT 9,113 8,379 7,665 6,736 5,476 4,835 4,883 51.41%
Tax -1,946 -1,733 -1,560 -1,125 -827 -341 -497 147.80%
NP 7,167 6,646 6,105 5,611 4,649 4,494 4,386 38.60%
-
NP to SH 7,167 6,646 6,105 5,611 4,649 4,494 4,386 38.60%
-
Tax Rate 21.35% 20.68% 20.35% 16.70% 15.10% 7.05% 10.18% -
Total Cost 20,592 19,928 18,418 17,763 16,031 15,132 15,452 21.03%
-
Net Worth 32,990 30,289 27,229 25,692 23,960 24,000 22,653 28.39%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,419 3,280 3,197 3,197 3,197 3,069 1,469 75.35%
Div Payout % 47.71% 49.35% 52.37% 56.98% 68.77% 68.29% 33.49% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 32,990 30,289 27,229 25,692 23,960 24,000 22,653 28.39%
NOSH 173,636 168,275 160,175 160,576 159,733 160,000 151,022 9.72%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 25.82% 25.01% 24.89% 24.01% 22.48% 22.90% 22.11% -
ROE 21.72% 21.94% 22.42% 21.84% 19.40% 18.73% 19.36% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.99 15.79 15.31 14.56 12.95 12.27 13.14 13.94%
EPS 4.13 3.95 3.81 3.49 2.91 2.81 2.90 26.49%
DPS 1.97 1.95 2.00 1.99 2.00 1.92 0.97 60.16%
NAPS 0.19 0.18 0.17 0.16 0.15 0.15 0.15 17.01%
Adjusted Per Share Value based on latest NOSH - 160,576
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.56 10.11 9.33 8.89 7.87 7.47 7.55 24.99%
EPS 2.73 2.53 2.32 2.13 1.77 1.71 1.67 38.64%
DPS 1.30 1.25 1.22 1.22 1.22 1.17 0.56 75.05%
NAPS 0.1255 0.1152 0.1036 0.0977 0.0911 0.0913 0.0862 28.36%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.30 0.28 0.28 0.31 0.30 0.31 0.28 -
P/RPS 1.88 1.77 1.83 2.13 2.32 2.53 2.13 -7.96%
P/EPS 7.27 7.09 7.35 8.87 10.31 11.04 9.64 -17.10%
EY 13.76 14.11 13.61 11.27 9.70 9.06 10.37 20.68%
DY 6.56 6.96 7.14 6.42 6.67 6.19 3.47 52.71%
P/NAPS 1.58 1.56 1.65 1.94 2.00 2.07 1.87 -10.59%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 20/11/06 22/08/06 19/05/06 20/02/06 11/11/05 05/08/05 -
Price 0.32 0.31 0.28 0.28 0.29 0.29 0.24 -
P/RPS 2.00 1.96 1.83 1.92 2.24 2.36 1.83 6.08%
P/EPS 7.75 7.85 7.35 8.01 9.96 10.32 8.26 -4.14%
EY 12.90 12.74 13.61 12.48 10.04 9.69 12.10 4.34%
DY 6.15 6.29 7.14 7.11 6.90 6.61 4.05 32.01%
P/NAPS 1.68 1.72 1.65 1.75 1.93 1.93 1.60 3.29%

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