[YBS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -16.59%
YoY- -23.0%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 35,812 25,509 33,466 27,522 27,836 19,977 20,717 9.54%
PBT 4,918 1,517 6,118 5,554 9,298 5,428 6,108 -3.54%
Tax -652 -233 -1,172 38 -2,034 -826 -1,085 -8.13%
NP 4,266 1,284 4,946 5,593 7,264 4,601 5,022 -2.68%
-
NP to SH 4,266 1,284 4,946 5,593 7,264 4,601 5,022 -2.68%
-
Tax Rate 13.26% 15.36% 19.16% -0.68% 21.88% 15.22% 17.76% -
Total Cost 31,545 24,225 28,520 21,929 20,572 15,376 15,694 12.33%
-
Net Worth 43,040 41,541 41,222 0 29,448 23,152 21,986 11.84%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,990 125 2,498 2,446 2,181 2,057 - -
Div Payout % 116.96% 9.80% 50.51% 43.74% 30.03% 44.73% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 43,040 41,541 41,222 0 29,448 23,152 21,986 11.84%
NOSH 187,134 188,823 187,373 183,507 163,603 154,349 146,575 4.15%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.91% 5.03% 14.78% 20.32% 26.10% 23.03% 24.24% -
ROE 9.91% 3.09% 12.00% 0.00% 24.67% 19.87% 22.84% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 19.14 13.51 17.86 15.00 17.01 12.94 14.13 5.18%
EPS 2.28 0.68 2.64 3.04 4.44 2.97 3.43 -6.57%
DPS 2.67 0.07 1.33 1.33 1.33 1.33 0.00 -
NAPS 0.23 0.22 0.22 0.00 0.18 0.15 0.15 7.38%
Adjusted Per Share Value based on latest NOSH - 185,454
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.62 9.70 12.73 10.47 10.59 7.60 7.88 9.54%
EPS 1.62 0.49 1.88 2.13 2.76 1.75 1.91 -2.70%
DPS 1.90 0.05 0.95 0.93 0.83 0.78 0.00 -
NAPS 0.1637 0.158 0.1568 0.00 0.112 0.0881 0.0836 11.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.20 0.14 0.16 0.27 0.28 0.31 0.41 -
P/RPS 1.05 1.04 0.90 1.80 1.65 2.40 2.90 -15.56%
P/EPS 8.77 20.59 6.06 8.86 6.31 10.40 11.96 -5.03%
EY 11.40 4.86 16.50 11.29 15.86 9.62 8.36 5.30%
DY 13.33 0.48 8.33 4.94 4.76 4.30 0.00 -
P/NAPS 0.87 0.64 0.73 0.00 1.56 2.07 2.73 -17.34%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 17/11/09 27/11/08 27/11/07 20/11/06 11/11/05 28/10/04 -
Price 0.25 0.17 0.17 0.23 0.31 0.29 0.38 -
P/RPS 1.31 1.26 0.95 1.53 1.82 2.24 2.69 -11.29%
P/EPS 10.96 25.00 6.44 7.55 6.98 9.73 11.09 -0.19%
EY 9.12 4.00 15.53 13.25 14.32 10.28 9.02 0.18%
DY 10.67 0.39 7.84 5.80 4.30 4.60 0.00 -
P/NAPS 1.09 0.77 0.77 0.00 1.72 1.93 2.53 -13.08%

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