[YBS] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 247.61%
YoY- 247.61%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 76,200 71,577 68,383 63,170 60,728 60,557 64,963 11.19%
PBT 6,058 4,573 3,261 3,050 727 -18 1,441 159.80%
Tax -1,264 -972 -868 -798 -51 -196 -520 80.49%
NP 4,794 3,601 2,393 2,252 676 -214 921 199.44%
-
NP to SH 4,661 3,446 2,215 2,110 607 -303 967 184.52%
-
Tax Rate 20.86% 21.26% 26.62% 26.16% 7.02% - 36.09% -
Total Cost 71,406 67,976 65,990 60,918 60,052 60,771 64,042 7.50%
-
Net Worth 66,772 32,237 63,824 61,087 60,065 59,925 59,891 7.49%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 66,772 32,237 63,824 61,087 60,065 59,925 59,891 7.49%
NOSH 251,613 246,896 246,434 245,095 245,095 241,994 241,994 2.62%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.29% 5.03% 3.50% 3.56% 1.11% -0.35% 1.42% -
ROE 6.98% 10.69% 3.47% 3.45% 1.01% -0.51% 1.61% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.81 57.73 27.86 25.85 25.28 25.26 27.12 8.85%
EPS 1.88 2.78 0.90 0.86 0.25 -0.13 0.40 179.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.26 0.25 0.25 0.25 0.25 5.24%
Adjusted Per Share Value based on latest NOSH - 245,095
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.53 26.80 25.61 23.65 22.74 22.68 24.33 11.16%
EPS 1.75 1.29 0.83 0.79 0.23 -0.11 0.36 186.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.1207 0.239 0.2287 0.2249 0.2244 0.2243 7.47%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.725 0.36 0.31 0.36 0.185 0.16 0.115 -
P/RPS 2.35 0.62 1.11 1.39 0.73 0.63 0.42 214.18%
P/EPS 38.47 12.95 34.36 41.69 73.23 -126.58 28.49 22.09%
EY 2.60 7.72 2.91 2.40 1.37 -0.79 3.51 -18.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.38 1.19 1.44 0.74 0.64 0.46 223.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 18/11/21 26/08/21 27/05/21 25/02/21 19/11/20 13/08/20 -
Price 0.55 0.505 0.43 0.34 0.41 0.175 0.155 -
P/RPS 1.79 0.87 1.54 1.32 1.62 0.69 0.57 113.99%
P/EPS 29.18 18.17 47.65 39.37 162.29 -138.44 38.40 -16.68%
EY 3.43 5.50 2.10 2.54 0.62 -0.72 2.60 20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.94 1.65 1.36 1.64 0.70 0.62 120.74%

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