[YBS] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 12.78%
YoY- -8.39%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 33,466 27,522 27,836 19,977 20,717 17,908 13.30%
PBT 6,118 5,554 9,298 5,428 6,108 4,816 4.89%
Tax -1,172 38 -2,034 -826 -1,085 -742 9.56%
NP 4,946 5,593 7,264 4,601 5,022 4,073 3.95%
-
NP to SH 4,946 5,593 7,264 4,601 5,022 4,130 3.66%
-
Tax Rate 19.16% -0.68% 21.88% 15.22% 17.76% 15.41% -
Total Cost 28,520 21,929 20,572 15,376 15,694 13,834 15.55%
-
Net Worth 41,222 0 29,448 23,152 21,986 11,954 28.05%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 2,498 2,446 2,181 2,057 - - -
Div Payout % 50.51% 43.74% 30.03% 44.73% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 41,222 0 29,448 23,152 21,986 11,954 28.05%
NOSH 187,373 183,507 163,603 154,349 146,575 64,407 23.78%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.78% 20.32% 26.10% 23.03% 24.24% 22.75% -
ROE 12.00% 0.00% 24.67% 19.87% 22.84% 34.55% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 17.86 15.00 17.01 12.94 14.13 27.80 -8.46%
EPS 2.64 3.04 4.44 2.97 3.43 6.41 -16.24%
DPS 1.33 1.33 1.33 1.33 0.00 0.00 -
NAPS 0.22 0.00 0.18 0.15 0.15 0.1856 3.45%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.53 10.31 10.42 7.48 7.76 6.71 13.28%
EPS 1.85 2.09 2.72 1.72 1.88 1.55 3.59%
DPS 0.94 0.92 0.82 0.77 0.00 0.00 -
NAPS 0.1544 0.00 0.1103 0.0867 0.0823 0.0448 28.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.16 0.27 0.28 0.31 0.41 0.61 -
P/RPS 0.90 1.80 1.65 2.40 2.90 2.19 -16.27%
P/EPS 6.06 8.86 6.31 10.40 11.96 9.51 -8.60%
EY 16.50 11.29 15.86 9.62 8.36 10.51 9.42%
DY 8.33 4.94 4.76 4.30 0.00 0.00 -
P/NAPS 0.73 0.00 1.56 2.07 2.73 3.29 -25.97%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 27/11/08 27/11/07 20/11/06 11/11/05 28/10/04 02/12/03 -
Price 0.17 0.23 0.31 0.29 0.38 0.67 -
P/RPS 0.95 1.53 1.82 2.24 2.69 2.41 -16.97%
P/EPS 6.44 7.55 6.98 9.73 11.09 10.45 -9.21%
EY 15.53 13.25 14.32 10.28 9.02 9.57 10.15%
DY 7.84 5.80 4.30 4.60 0.00 0.00 -
P/NAPS 0.77 0.00 1.72 1.93 2.53 3.61 -26.55%

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