[YBS] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 137.33%
YoY- 369.6%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 77,908 53,234 60,612 45,740 23,002 38,790 37,382 12.45%
PBT 2,839 -1,976 3,470 4,662 938 7,422 5,514 -10.06%
Tax -969 -698 -594 -1,294 -188 -1,282 -734 4.53%
NP 1,870 -2,674 2,876 3,368 750 6,140 4,780 -13.92%
-
NP to SH 1,885 -2,718 2,772 3,522 750 6,140 4,780 -13.81%
-
Tax Rate 34.13% - 17.12% 27.76% 20.04% 17.27% 13.31% -
Total Cost 76,038 55,908 57,736 42,372 22,252 32,650 32,602 14.49%
-
Net Worth 55,658 58,078 58,078 53,238 39,374 44,926 44,812 3.52%
Dividend
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 907 - - - 7,499 3,743 3,734 -20.23%
Div Payout % 48.13% - - - 1,000.00% 60.98% 78.13% -
Equity
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 55,658 58,078 58,078 53,238 39,374 44,926 44,812 3.52%
NOSH 241,994 241,994 241,994 241,994 187,499 187,195 186,718 4.23%
Ratio Analysis
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.40% -5.02% 4.74% 7.36% 3.26% 15.83% 12.79% -
ROE 3.39% -4.68% 4.77% 6.62% 1.90% 13.67% 10.67% -
Per Share
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.19 22.00 25.05 18.90 12.27 20.72 20.02 7.88%
EPS 0.78 -1.12 1.16 1.54 0.40 3.28 2.56 -17.29%
DPS 0.38 0.00 0.00 0.00 4.00 2.00 2.00 -23.30%
NAPS 0.23 0.24 0.24 0.22 0.21 0.24 0.24 -0.67%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.64 20.25 23.06 17.40 8.75 14.76 14.22 12.45%
EPS 0.72 -1.03 1.05 1.34 0.29 2.34 1.82 -13.77%
DPS 0.35 0.00 0.00 0.00 2.85 1.42 1.42 -20.05%
NAPS 0.2117 0.2209 0.2209 0.2025 0.1498 0.1709 0.1705 3.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.13 0.17 0.275 0.18 0.23 0.25 0.24 -
P/RPS 0.40 0.77 1.10 0.95 1.87 1.21 1.20 -16.10%
P/EPS 16.68 -15.14 24.01 12.37 57.50 7.62 9.38 9.63%
EY 5.99 -6.61 4.17 8.09 1.74 13.12 10.67 -8.81%
DY 2.88 0.00 0.00 0.00 17.39 8.00 8.33 -15.61%
P/NAPS 0.57 0.71 1.15 0.82 1.10 1.04 1.00 -8.59%
Price Multiplier on Announcement Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/11/16 27/08/15 21/08/14 23/08/13 09/08/12 18/08/11 19/08/10 -
Price 0.135 0.125 0.265 0.17 0.22 0.21 0.23 -
P/RPS 0.42 0.57 1.06 0.90 1.79 1.01 1.15 -14.86%
P/EPS 17.33 -11.13 23.13 11.68 55.00 6.40 8.98 11.07%
EY 5.77 -8.99 4.32 8.56 1.82 15.62 11.13 -9.96%
DY 2.78 0.00 0.00 0.00 18.18 9.52 8.70 -16.66%
P/NAPS 0.59 0.52 1.10 0.77 1.05 0.88 0.96 -7.48%

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