[YBS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 53.63%
YoY- -11.75%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,647 36,991 36,422 33,108 29,264 26,660 27,445 21.19%
PBT 5,919 5,004 4,921 3,864 2,453 2,305 2,679 69.39%
Tax -618 -621 -584 -567 -307 188 60 -
NP 5,301 4,383 4,337 3,297 2,146 2,493 2,739 55.11%
-
NP to SH 5,301 4,383 4,337 3,297 2,146 2,493 2,739 55.11%
-
Tax Rate 10.44% 12.41% 11.87% 14.67% 12.52% -8.16% -2.24% -
Total Cost 31,346 32,608 32,085 29,811 27,118 24,167 24,706 17.14%
-
Net Worth 43,145 43,325 44,812 42,945 41,311 40,995 42,625 0.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,626 3,750 1,960 93 93 1,026 932 230.44%
Div Payout % 106.15% 85.58% 45.20% 2.83% 4.34% 41.16% 34.06% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 43,145 43,325 44,812 42,945 41,311 40,995 42,625 0.80%
NOSH 187,589 188,372 186,718 186,718 187,777 186,341 193,750 -2.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.47% 11.85% 11.91% 9.96% 7.33% 9.35% 9.98% -
ROE 12.29% 10.12% 9.68% 7.68% 5.19% 6.08% 6.43% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.54 19.64 19.51 17.73 15.58 14.31 14.17 23.81%
EPS 2.83 2.33 2.32 1.77 1.14 1.34 1.41 58.91%
DPS 3.00 2.00 1.05 0.05 0.05 0.55 0.48 238.17%
NAPS 0.23 0.23 0.24 0.23 0.22 0.22 0.22 2.99%
Adjusted Per Share Value based on latest NOSH - 186,718
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.94 14.07 13.85 12.59 11.13 10.14 10.44 21.19%
EPS 2.02 1.67 1.65 1.25 0.82 0.95 1.04 55.48%
DPS 2.14 1.43 0.75 0.04 0.04 0.39 0.35 233.27%
NAPS 0.1641 0.1648 0.1705 0.1634 0.1571 0.1559 0.1621 0.81%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.24 0.20 0.24 0.16 0.18 0.14 0.15 -
P/RPS 1.23 1.02 1.23 0.90 1.16 0.98 1.06 10.39%
P/EPS 8.49 8.60 10.33 9.06 15.75 10.46 10.61 -13.77%
EY 11.77 11.63 9.68 11.04 6.35 9.56 9.42 15.95%
DY 12.50 10.00 4.38 0.31 0.28 3.93 3.21 146.90%
P/NAPS 1.04 0.87 1.00 0.70 0.82 0.64 0.68 32.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 11/11/10 19/08/10 25/05/10 25/02/10 17/11/09 20/08/09 -
Price 0.23 0.25 0.23 0.14 0.16 0.17 0.14 -
P/RPS 1.18 1.27 1.18 0.79 1.03 1.19 0.99 12.38%
P/EPS 8.14 10.74 9.90 7.93 14.00 12.71 9.90 -12.20%
EY 12.29 9.31 10.10 12.61 7.14 7.87 10.10 13.93%
DY 13.04 8.00 4.57 0.36 0.31 3.24 3.44 142.52%
P/NAPS 1.00 1.09 0.96 0.61 0.73 0.77 0.64 34.54%

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