[YBS] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -59.05%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 24,913 33,735 36,647 29,264 32,628 28,344 27,759 -1.78%
PBT 889 4,085 5,919 2,453 5,756 6,035 9,113 -32.12%
Tax -412 -563 -618 -307 -516 -819 -1,946 -22.78%
NP 477 3,522 5,301 2,146 5,240 5,216 7,167 -36.31%
-
NP to SH 504 3,522 5,301 2,146 5,240 5,216 7,167 -35.72%
-
Tax Rate 46.34% 13.78% 10.44% 12.52% 8.96% 13.57% 21.35% -
Total Cost 24,436 30,213 31,346 27,118 27,388 23,128 20,592 2.89%
-
Net Worth 39,199 43,088 43,082 41,053 41,171 36,992 31,521 3.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 5,620 5,619 933 2,807 2,774 3,318 -
Div Payout % - 159.57% 106.01% 43.48% 53.57% 53.19% 46.30% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 39,199 43,088 43,082 41,053 41,171 36,992 31,521 3.69%
NOSH 186,666 187,340 187,314 186,608 187,142 184,964 165,902 1.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.91% 10.44% 14.47% 7.33% 16.06% 18.40% 25.82% -
ROE 1.29% 8.17% 12.30% 5.23% 12.73% 14.10% 22.74% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.35 18.01 19.56 15.68 17.43 15.32 16.73 -3.68%
EPS 0.27 1.88 2.83 1.15 2.80 2.82 4.32 -36.97%
DPS 0.00 3.00 3.00 0.50 1.50 1.50 2.00 -
NAPS 0.21 0.23 0.23 0.22 0.22 0.20 0.19 1.68%
Adjusted Per Share Value based on latest NOSH - 187,777
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.48 12.83 13.94 11.13 12.41 10.78 10.56 -1.78%
EPS 0.19 1.34 2.02 0.82 1.99 1.98 2.73 -35.83%
DPS 0.00 2.14 2.14 0.35 1.07 1.06 1.26 -
NAPS 0.1491 0.1639 0.1639 0.1562 0.1566 0.1407 0.1199 3.69%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.20 0.22 0.24 0.18 0.11 0.23 0.30 -
P/RPS 1.50 1.22 1.23 1.15 0.63 1.50 1.79 -2.90%
P/EPS 74.07 11.70 8.48 15.65 3.93 8.16 6.94 48.32%
EY 1.35 8.55 11.79 6.39 25.45 12.26 14.40 -32.57%
DY 0.00 13.64 12.50 2.78 13.64 6.52 6.67 -
P/NAPS 0.95 0.96 1.04 0.82 0.50 1.15 1.58 -8.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 24/02/11 25/02/10 24/02/09 18/02/08 13/02/07 -
Price 0.19 0.27 0.23 0.16 0.12 0.23 0.32 -
P/RPS 1.42 1.50 1.18 1.02 0.69 1.50 1.91 -4.81%
P/EPS 70.37 14.36 8.13 13.91 4.29 8.16 7.41 45.47%
EY 1.42 6.96 12.30 7.19 23.33 12.26 13.50 -31.27%
DY 0.00 11.11 13.04 3.13 12.50 6.52 6.25 -
P/NAPS 0.90 1.17 1.00 0.73 0.55 1.15 1.68 -9.87%

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