[YBS] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
06-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 27,318 19,632 20,318 18,200 14.48%
PBT 9,170 4,792 5,716 4,736 24.61%
Tax -2,178 -712 -788 -782 40.65%
NP 6,992 4,080 4,928 3,954 20.90%
-
NP to SH 6,992 4,080 4,928 4,040 20.04%
-
Tax Rate 23.75% 14.86% 13.79% 16.51% -
Total Cost 20,326 15,552 15,390 14,246 12.56%
-
Net Worth 27,262 22,600 20,533 8,095 49.83%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 626 -
Div Payout % - - - 15.50% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 27,262 22,600 20,533 8,095 49.83%
NOSH 160,366 150,666 146,666 52,196 45.32%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 25.59% 20.78% 24.25% 21.73% -
ROE 25.65% 18.05% 24.00% 49.90% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.03 13.03 13.85 34.87 -21.23%
EPS 4.36 2.70 3.36 7.74 -17.39%
DPS 0.00 0.00 0.00 1.20 -
NAPS 0.17 0.15 0.14 0.1551 3.10%
Adjusted Per Share Value based on latest NOSH - 51,043
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.39 7.47 7.73 6.92 14.49%
EPS 2.66 1.55 1.87 1.54 19.96%
DPS 0.00 0.00 0.00 0.24 -
NAPS 0.1037 0.086 0.0781 0.0308 49.82%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/06 30/06/05 30/06/04 - -
Price 0.28 0.28 0.46 0.00 -
P/RPS 1.64 2.15 3.32 0.00 -
P/EPS 6.42 10.34 13.69 0.00 -
EY 15.57 9.67 7.30 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.87 3.29 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 22/08/06 05/08/05 12/08/04 06/08/03 -
Price 0.28 0.24 0.43 0.75 -
P/RPS 1.64 1.84 3.10 2.15 -8.62%
P/EPS 6.42 8.86 12.80 9.69 -12.81%
EY 15.57 11.28 7.81 10.32 14.67%
DY 0.00 0.00 0.00 1.60 -
P/NAPS 1.65 1.60 3.07 4.84 -30.11%

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