[YBS] YoY Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 35.99%
YoY- 164.77%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 126,956 87,308 80,960 79,328 58,476 69,692 74,344 9.31%
PBT 1,032 -3,832 9,592 4,128 3,284 1,636 6,728 -26.81%
Tax -740 -372 -1,988 -788 -508 -776 -1,980 -15.11%
NP 292 -4,204 7,604 3,340 2,776 860 4,748 -37.14%
-
NP to SH 964 -3,260 8,388 3,168 2,748 1,308 5,164 -24.38%
-
Tax Rate 71.71% - 20.73% 19.09% 15.47% 47.43% 29.43% -
Total Cost 126,664 91,512 73,356 75,988 55,700 68,832 69,596 10.48%
-
Net Worth 73,015 73,633 70,464 63,824 59,891 57,785 58,078 3.88%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 73,015 73,633 70,464 63,824 59,891 57,785 58,078 3.88%
NOSH 262,662 253,937 251,670 246,434 241,994 241,994 241,994 1.37%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.23% -4.82% 9.39% 4.21% 4.75% 1.23% 6.39% -
ROE 1.32% -4.43% 11.90% 4.96% 4.59% 2.26% 8.89% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 48.68 34.39 32.17 32.32 24.41 28.94 30.72 7.96%
EPS 0.36 -1.28 3.32 1.28 1.16 0.56 2.12 -25.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.29 0.28 0.26 0.25 0.24 0.24 2.60%
Adjusted Per Share Value based on latest NOSH - 251,670
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 48.29 33.21 30.80 30.18 22.24 26.51 28.28 9.31%
EPS 0.37 -1.24 3.19 1.21 1.05 0.50 1.96 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2777 0.2801 0.268 0.2428 0.2278 0.2198 0.2209 3.88%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.77 0.665 0.49 0.31 0.115 0.135 0.13 -
P/RPS 1.58 1.93 1.52 0.96 0.47 0.47 0.42 24.68%
P/EPS 208.29 -51.79 14.70 24.02 10.03 24.85 6.09 80.07%
EY 0.48 -1.93 6.80 4.16 9.97 4.02 16.41 -44.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.29 1.75 1.19 0.46 0.56 0.54 31.13%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 25/08/22 26/08/21 13/08/20 29/08/19 28/08/18 -
Price 0.645 0.72 0.725 0.43 0.155 0.125 0.145 -
P/RPS 1.32 2.09 2.25 1.33 0.64 0.43 0.47 18.76%
P/EPS 174.48 -56.08 21.75 33.32 13.51 23.01 6.79 71.69%
EY 0.57 -1.78 4.60 3.00 7.40 4.35 14.72 -41.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.48 2.59 1.65 0.62 0.52 0.60 25.07%

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