[YBS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 52.22%
YoY- -62.73%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 55,476 44,343 36,282 28,555 24,913 24,698 25,841 66.18%
PBT 9,537 4,482 2,751 1,205 889 1,108 843 401.73%
Tax -2,045 -1,406 -965 -487 -412 -71 -16 2415.04%
NP 7,492 3,076 1,786 718 477 1,037 827 332.83%
-
NP to SH 7,578 3,179 1,882 755 496 1,037 827 336.12%
-
Tax Rate 21.44% 31.37% 35.08% 40.41% 46.34% 6.41% 1.90% -
Total Cost 47,984 41,267 34,496 27,837 24,436 23,661 25,014 54.20%
-
Net Worth 58,078 53,238 53,238 50,818 38,769 38,744 39,449 29.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 3,762 3,762 -
Div Payout % - - - - - 362.83% 454.96% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,078 53,238 53,238 50,818 38,769 38,744 39,449 29.32%
NOSH 241,994 241,994 241,994 241,994 184,615 184,499 187,857 18.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.50% 6.94% 4.92% 2.51% 1.91% 4.20% 3.20% -
ROE 13.05% 5.97% 3.54% 1.49% 1.28% 2.68% 2.10% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.92 18.32 14.99 11.80 13.49 13.39 13.76 40.38%
EPS 3.13 1.31 0.78 0.31 0.27 0.56 0.44 268.56%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.24 0.22 0.22 0.21 0.21 0.21 0.21 9.28%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.10 16.87 13.80 10.86 9.48 9.39 9.83 66.16%
EPS 2.88 1.21 0.72 0.29 0.19 0.39 0.31 340.13%
DPS 0.00 0.00 0.00 0.00 0.00 1.43 1.43 -
NAPS 0.2209 0.2025 0.2025 0.1933 0.1475 0.1474 0.1501 29.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.175 0.18 0.18 0.20 0.20 0.23 -
P/RPS 0.96 0.96 1.20 1.53 1.48 1.49 1.67 -30.79%
P/EPS 7.03 13.32 23.15 57.69 74.44 35.58 52.25 -73.64%
EY 14.23 7.51 4.32 1.73 1.34 2.81 1.91 280.06%
DY 0.00 0.00 0.00 0.00 0.00 10.00 8.70 -
P/NAPS 0.92 0.80 0.82 0.86 0.95 0.95 1.10 -11.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 14/11/13 23/08/13 31/05/13 26/02/13 27/11/12 09/08/12 -
Price 0.28 0.215 0.17 0.19 0.19 0.20 0.22 -
P/RPS 1.22 1.17 1.13 1.61 1.41 1.49 1.60 -16.49%
P/EPS 8.94 16.37 21.86 60.90 70.72 35.58 49.97 -68.14%
EY 11.18 6.11 4.57 1.64 1.41 2.81 2.00 213.98%
DY 0.00 0.00 0.00 0.00 0.00 10.00 9.09 -
P/NAPS 1.17 0.98 0.77 0.90 0.90 0.95 1.05 7.45%

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