[YBS] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -26.77%
YoY- -198.05%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 75,514 81,046 77,908 53,234 60,612 45,740 23,002 20.93%
PBT 7,156 3,230 2,839 -1,976 3,470 4,662 938 38.38%
Tax -1,996 -1,264 -969 -698 -594 -1,294 -188 45.89%
NP 5,160 1,966 1,870 -2,674 2,876 3,368 750 36.11%
-
NP to SH 5,502 2,260 1,885 -2,718 2,772 3,522 750 37.52%
-
Tax Rate 27.89% 39.13% 34.13% - 17.12% 27.76% 20.04% -
Total Cost 70,354 79,080 76,038 55,908 57,736 42,372 22,252 20.20%
-
Net Worth 58,078 58,078 55,658 58,078 58,078 53,238 39,374 6.41%
Dividend
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 907 - - - 7,499 -
Div Payout % - - 48.13% - - - 1,000.00% -
Equity
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 58,078 58,078 55,658 58,078 58,078 53,238 39,374 6.41%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 187,499 4.16%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.83% 2.43% 2.40% -5.02% 4.74% 7.36% 3.26% -
ROE 9.47% 3.89% 3.39% -4.68% 4.77% 6.62% 1.90% -
Per Share
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 31.20 33.49 32.19 22.00 25.05 18.90 12.27 16.09%
EPS 2.28 0.94 0.78 -1.12 1.16 1.54 0.40 32.08%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 4.00 -
NAPS 0.24 0.24 0.23 0.24 0.24 0.22 0.21 2.15%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 28.28 30.35 29.17 19.93 22.70 17.13 8.61 20.94%
EPS 2.06 0.85 0.71 -1.02 1.04 1.32 0.28 37.58%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 2.81 -
NAPS 0.2175 0.2175 0.2084 0.2175 0.2175 0.1994 0.1474 6.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.16 0.185 0.13 0.17 0.275 0.18 0.23 -
P/RPS 0.51 0.55 0.40 0.77 1.10 0.95 1.87 -18.75%
P/EPS 7.04 19.81 16.68 -15.14 24.01 12.37 57.50 -28.52%
EY 14.21 5.05 5.99 -6.61 4.17 8.09 1.74 39.89%
DY 0.00 0.00 2.88 0.00 0.00 0.00 17.39 -
P/NAPS 0.67 0.77 0.57 0.71 1.15 0.82 1.10 -7.62%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/11/18 23/11/17 24/11/16 27/08/15 21/08/14 23/08/13 09/08/12 -
Price 0.15 0.205 0.135 0.125 0.265 0.17 0.22 -
P/RPS 0.48 0.61 0.42 0.57 1.06 0.90 1.79 -18.97%
P/EPS 6.60 21.95 17.33 -11.13 23.13 11.68 55.00 -28.75%
EY 15.16 4.56 5.77 -8.99 4.32 8.56 1.82 40.34%
DY 0.00 0.00 2.78 0.00 0.00 0.00 18.18 -
P/NAPS 0.63 0.85 0.59 0.52 1.10 0.77 1.05 -7.84%

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